Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

G&T Holding ApS - Group

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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   0.0% 0.0% 0.0% 0.0% 0.5% 0.8% 4.4% 4.3%   Credit score (0-100)   0 0 0 0 98 90 47 48   Credit rating   N/A N/A N/A N/A AA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 26.9 21.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 251 264 264 264   Gross profit   0.0 0.0 0.0 0.0 182 193 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 23.0 -3.2 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 10.2 -16.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -1.0 -11.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -1.0 -8.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -1.0 -11.0 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 235 238 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 215 198 14.2 14.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 119 109 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 413 392 14.2 14.2   Net Debt   0.0 0.0 0.0 0.0 5.3 -4.2 -6.3 -6.3     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 251 264 264 264   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 5.1% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 182 193 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 6.2% -100.0% 0.0%   Employees   0 0 0 0 309 318 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 2.9% -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)   0 0 0 0 413 392 14 14   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -5.1% -96.4% 0.0%   Added value   0.0 0.0 0.0 0.0 10.2 -3.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 4.1% -1.2% 0.0% 0.0%   Investments   0 0 0 0 225 -6 -231 -6   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 9.2% -1.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 4.1% -6.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 5.6% -8.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -0.4% -3.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 4.7% 2.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -0.4% -4.2% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 3.5% -2.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 4.1% -2.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -4.8% -38.7% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 52.2% 50.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 71.6% 66.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 26.2% 23.6% -2.4% -2.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 22.8% 129.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 55.4% 55.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 25.7% 1.7% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.0 1.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.0 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 114.1 113.3 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 69.8 34.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 33.2 25.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 67.1% 55.4% 2.4% 2.4%   Net working capital   0.0 0.0 0.0 0.0 4.3 -12.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 1.7% -4.8% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 1 1 0 0   Added value / employee   0 0 0 0 0 -0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -0 0 0   EBIT / employee   0 0 0 0 0 -0 0 0   Net earnings / employee   0 0 0 0 -0 -0 0 0