Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GUNDSØ MALERFORRETNING AF 1987 A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   4.6% 4.6% 3.2% 4.4% 4.9% 5.8% 19.9% 19.5%   Credit score (0-100)   48 48 57 47 43 39 5 6   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,757 1,422 1,622 1,495 945 910 0.0 0.0   EBITDA   177 71.6 387 177 -192 -124 0.0 0.0   EBIT   177 71.6 387 177 -192 -124 0.0 0.0   Pre-tax profit (PTP)   173.3 67.5 382.8 168.0 -196.9 -126.1 0.0 0.0   Net earnings   134.3 51.5 297.8 130.0 -153.9 -99.4 0.0 0.0   Pre-tax profit without non-rec. items   173 67.5 383 168 -197 -126 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   127 102 72.0 38.6 16.8 8.4 0.0 0.0   Shareholders equity total   741 693 940 970 716 517 0.1 0.1   Interest-bearing liabilities   0.0 11.0 0.0 0.0 70.7 40.3 0.0 0.0   Balance sheet total (assets)   1,941 1,678 2,840 2,296 1,536 1,121 0.1 0.1   Net Debt   -322 -630 -930 -401 70.6 -19.6 -0.1 -0.1     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,757 1,422 1,622 1,495 945 910 0.0 0.0   Gross profit growth   2.8% -19.1% 14.0% -7.8% -36.7% -3.8% -100.0% 0.0%   Employees   10 9 10 10 11 8 0 0   Employee growth %   -16.7% -10.0% 11.1% 0.0% 10.0% -27.3% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,941 1,678 2,840 2,296 1,536 1,121 0 0   Balance sheet change%   6.7% -13.6% 69.2% -19.2% -33.1% -27.0% -100.0% 0.0%   Added value   177.0 71.6 387.0 177.4 -191.7 -124.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 -26 -30 -33 -22 -8 -8 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   10.1% 5.0% 23.9% 11.9% -20.3% -13.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.4% 4.0% 17.1% 6.9% -10.0% -9.4% 0.0% 0.0%   ROI %   24.2% 9.7% 40.8% 16.5% -21.8% -18.5% 0.0% 0.0%   ROE %   19.2% 7.2% 36.5% 13.6% -18.3% -16.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   38.2% 41.3% 33.1% 42.3% 46.7% 46.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -181.8% -880.5% -240.3% -226.1% -36.8% 15.7% 0.0% 0.0%   Gearing %   0.0% 1.6% 0.0% 0.0% 9.9% 7.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.5% 73.9% 76.9% 0.0% 14.9% 3.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.4 1.4 1.6 1.5 1.5 1.3 0.0 0.0   Current Ratio   1.5 1.6 1.7 1.7 1.8 1.8 0.0 0.0   Cash and cash equivalent   321.8 641.3 930.0 401.1 0.2 59.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   626.7 565.4 1,096.0 906.3 674.1 483.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   18 8 39 18 -17 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 8 39 18 -17 -16 0 0   EBIT / employee   18 8 39 18 -17 -16 0 0   Net earnings / employee   13 6 30 13 -14 -12 0 0