Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GOTTLIEB IT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.0% 10.4% 8.0% 5.9% 6.0% 5.9% 24.0% 23.6%   Credit score (0-100)   32 23 29 39 38 39 3 4   Credit rating   BB BB BB 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)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,546 2,373 2,471 2,955 3,417 3,405 0.0 0.0   EBITDA   593 528 655 1,404 1,018 1,419 0.0 0.0   EBIT   545 480 652 1,401 1,016 1,370 0.0 0.0   Pre-tax profit (PTP)   596.6 535.5 707.2 1,447.1 1,095.4 1,469.1 0.0 0.0   Net earnings   465.2 417.6 551.5 1,128.0 854.3 1,144.5 0.0 0.0   Pre-tax profit without non-rec. items   597 535 707 1,447 1,095 1,469 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Tangible assets total   156 0.0 10.9 8.2 5.5 191 0.0 0.0   Shareholders equity total   635 593 724 1,302 1,057 2,001 1.1 1.1   Interest-bearing liabilities   12.6 70.3 100 597 5.4 75.0 0.0 0.0   Balance sheet total (assets)   1,596 1,956 1,923 3,356 2,681 4,027 1.1 1.1   Net Debt   -177 64.3 76.4 439 -189 -16.4 -1.1 -1.1     See the entire balance sheet 1000.0 Volume  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e 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   2,546 2,373 2,471 2,955 3,417 3,405 0.0 0.0   Gross profit growth   16.3% -6.8% 4.1% 19.6% 15.7% -0.3% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,596 1,956 1,923 3,356 2,681 4,027 1 1   Balance sheet change%   5.1% 22.6% -1.7% 74.5% -20.1% 50.2% -100.0% 0.0%   Added value   592.7 527.6 655.2 1,403.6 1,018.4 1,418.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -95 -203 8 -5 -5 137 -191 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e 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 (%)   21.4% 20.2% 26.4% 47.4% 29.7% 40.2% 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 %   38.4% 30.2% 36.6% 54.9% 36.3% 43.8% 0.0% 0.0%   ROI %   103.5% 80.0% 93.7% 105.6% 73.7% 93.5% 0.0% 0.0%   ROE %   84.2% 68.0% 83.8% 111.3% 72.4% 74.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Equity ratio %   42.6% 32.1% 39.5% 40.1% 41.3% 51.3% 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, %   -29.8% 12.2% 11.7% 31.3% -18.5% -1.2% 0.0% 0.0%   Gearing %   2.0% 11.9% 13.8% 45.8% 0.5% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.0% 3.5% 2.5% 0.3% 0.0% 2.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Quick Ratio   1.7 1.6 1.7 1.7 1.8 2.0 0.0 0.0   Current Ratio   1.5 1.5 1.6 1.6 1.6 1.9 0.0 0.0   Cash and cash equivalent   189.4 6.1 23.6 158.4 194.2 91.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e 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   493.5 609.3 724.0 1,302.2 1,052.3 1,813.7 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  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   296 264 328 702 509 709 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   296 264 328 702 509 709 0 0   EBIT / employee   273 240 326 700 508 685 0 0   Net earnings / employee   233 209 276 564 427 572 0 0