Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Griegst 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6% 3.6%   Bankruptcy risk   4.5% 2.9% 5.8% 4.5% 3.9% 7.3% 9.6% 9.4%   Credit score (0-100)   48 59 40 45 50 32 26 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   510 670 385 1,394 3,198 1,205 0.0 0.0   EBITDA   510 670 385 1,017 2,762 63.8 0.0 0.0   EBIT   506 666 377 1,017 2,762 63.8 0.0 0.0   Pre-tax profit (PTP)   505.0 660.0 368.6 993.3 2,719.2 44.5 0.0 0.0   Net earnings   393.4 512.2 284.8 771.5 2,117.7 27.4 0.0 0.0   Pre-tax profit without non-rec. items   505 660 369 993 2,719 44.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   11.5 7.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   443 906 1,090 1,762 3,380 2,907 2,357 2,357   Interest-bearing liabilities   76.8 330 145 271 695 1,118 0.0 0.0   Balance sheet total (assets)   690 1,547 2,039 3,174 5,738 4,433 2,357 2,357   Net Debt   -351 -775 -1,402 -2,381 -3,832 -2,645 -2,357 -2,357     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   510 670 385 1,394 3,198 1,205 0.0 0.0   Gross profit growth   0.0% 31.3% -42.5% 262.1% 129.4% -62.3% -100.0% 0.0%   Employees   2 2 1 1 1 3 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 0.0% 200.0% -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)   690 1,547 2,039 3,174 5,738 4,433 2,357 2,357   Balance sheet change%   0.0% 124.2% 31.8% 55.6% 80.8% -22.7% -46.8% 0.0%   Added value   510.0 669.8 385.1 1,016.8 2,762.0 63.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -8 -15 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   99.3% 99.4% 98.0% 72.9% 86.4% 5.3% 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 %   73.3% 59.5% 21.1% 39.0% 62.0% 1.4% 0.0% 0.0%   ROI %   97.3% 75.9% 30.6% 62.2% 90.5% 1.7% 0.0% 0.0%   ROE %   88.7% 75.9% 28.5% 54.1% 82.4% 0.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   64.2% 58.5% 53.5% 55.5% 58.9% 65.6% 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, %   -68.9% -115.7% -364.0% -234.2% -138.7% -4,146.5% 0.0% 0.0%   Gearing %   17.3% 36.4% 13.3% 15.4% 20.6% 38.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.0% 3.9% 11.3% 9.0% 2.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.1 2.2 1.7 2.0 2.2 2.5 0.0 0.0   Current Ratio   2.8 2.4 2.1 2.2 2.4 2.9 0.0 0.0   Cash and cash equivalent   428.0 1,104.8 1,547.4 2,651.7 4,526.5 3,762.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   431.9 898.0 1,090.4 1,762.0 3,379.7 2,907.1 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   255 335 385 1,017 2,762 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   255 335 385 1,017 2,762 21 0 0   EBIT / employee   253 333 377 1,017 2,762 21 0 0   Net earnings / employee   197 256 285 772 2,118 9 0 0