Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GZL Holding ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 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% 0.6% 0.6%   Bankruptcy risk   1.3% 1.7% 0.7% 1.0% 1.2% 1.0% 7.2% 7.2%   Credit score (0-100)   82 74 95 85 82 83 10 10   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   1,240.5 172.5 18,406.0 13,600.8 7,712.1 15,371.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   -2.0 -3.0 -6.9 -4.7 -3.9 -3.9 0.0 0.0   EBITDA   -2.0 -3.0 -54.9 -293 -99.9 -3.9 0.0 0.0   EBIT   -2.0 -3.0 -54.9 -293 -99.9 -3.9 0.0 0.0   Pre-tax profit (PTP)   1.4 74,652.1 52,543.3 46,438.1 31,454.2 8,360.0 0.0 0.0   Net earnings   1.4 74,651.7 52,542.8 46,438.1 31,454.2 8,360.0 0.0 0.0   Pre-tax profit without non-rec. items   1.4 74,652 52,543 46,438 31,454 8,360 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   75,817 150,415 197,668 243,106 273,480 279,618 20,105 20,105   Interest-bearing liabilities   1,317 1,395 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   77,136 151,813 197,887 243,133 273,483 279,621 20,105 20,105   Net Debt   1,112 1,183 -289 -115 -78.9 -93.4 -20,105 -20,105     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   -2.0 -3.0 -6.9 -4.7 -3.9 -3.9 0.0 0.0   Gross profit growth   2.7% -48.2% -127.3% 32.0% 16.0% 1.8% 0.0% 0.0%   Employees   0 0 0 0 0 1 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)   77,136 151,813 197,887 243,133 273,483 279,621 20,105 20,105   Balance sheet change%   -6.0% 96.8% 30.3% 22.9% 12.5% 2.2% -92.8% 0.0%   Added value   -2.0 -3.0 -54.9 -292.7 -99.9 -3.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   100.0% 100.0% 798.7% 6,265.7% 2,546.5% 100.0% 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 %   0.0% 65.2% 30.1% 21.1% 12.2% 3.0% 0.0% 0.0%   ROI %   0.0% 65.2% 30.1% 21.1% 12.2% 3.0% 0.0% 0.0%   ROE %   0.0% 66.0% 30.2% 21.1% 12.2% 3.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   98.3% 99.1% 99.9% 100.0% 100.0% 100.0% 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, %   -54,532.7% -39,143.3% 527.2% 39.2% 79.0% 2,423.3% 0.0% 0.0%   Gearing %   1.7% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.0% 4.2% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 1.4 13.7 96.4 783.4 341.9 0.0 0.0   Current Ratio   1.4 1.4 13.7 96.4 783.4 341.9 0.0 0.0   Cash and cash equivalent   204.4 211.6 289.2 114.8 78.9 93.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   563.9 514.0 2,790.0 2,518.0 2,427.9 1,020.4 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 2019/6 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   0 0 0 0 0 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -4 0 0   EBIT / employee   0 0 0 0 0 -4 0 0   Net earnings / employee   0 0 0 0 0 8,360 0 0