Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GS TØMRER & SNEDKER 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% 5.0% 5.0%   Bankruptcy risk   5.3% 2.5% 2.2% 1.4% 1.4% 1.6% 11.1% 10.9%   Credit score (0-100)   44 63 65 77 78 73 22 22   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 30.5 24.4 4.1 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   1,726 2,807 3,053 3,351 2,824 2,676 0.0 0.0   EBITDA   -48.8 881 968 777 658 507 0.0 0.0   EBIT   -105 800 880 713 596 444 0.0 0.0   Pre-tax profit (PTP)   -127.4 768.9 834.1 677.9 568.3 441.6 0.0 0.0   Net earnings   -98.7 598.0 650.0 523.7 442.7 343.9 0.0 0.0   Pre-tax profit without non-rec. items   -127 769 834 678 568 442 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   248 267 327 263 200 137 0.0 0.0   Shareholders equity total   57.6 656 806 1,329 1,372 1,316 841 841   Interest-bearing liabilities   1,362 1,386 1,685 345 599 44.2 0.0 0.0   Balance sheet total (assets)   2,231 3,099 3,772 2,665 2,633 2,254 841 841   Net Debt   -188 -613 -1,117 -1,832 -1,429 -1,461 -841 -841     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   1,726 2,807 3,053 3,351 2,824 2,676 0.0 0.0   Gross profit growth   -20.0% 62.6% 8.8% 9.8% -15.7% -5.3% -100.0% 0.0%   Employees   0 6 6 6 6 6 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)   2,231 3,099 3,772 2,665 2,633 2,254 841 841   Balance sheet change%   4.6% 38.9% 21.7% -29.4% -1.2% -14.4% -62.7% 0.0%   Added value   -48.8 880.6 967.7 776.6 659.4 507.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   71 -61 -29 -128 -126 -126 -137 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -6.1% 28.5% 28.8% 21.3% 21.1% 16.6% 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 %   -4.8% 30.0% 25.6% 22.1% 22.5% 18.2% 0.0% 0.0%   ROI %   -7.2% 46.2% 38.8% 34.2% 32.6% 26.6% 0.0% 0.0%   ROE %   -17.7% 167.7% 89.0% 49.1% 32.8% 25.6% 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 %   2.6% 21.2% 21.4% 49.9% 52.1% 58.4% 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, %   386.2% -69.6% -115.4% -235.9% -217.1% -288.2% 0.0% 0.0%   Gearing %   2,364.1% 211.4% 209.1% 26.0% 43.6% 3.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.3% 3.0% 3.4% 5.8% 1.0% 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   0.9 1.2 1.1 1.8 1.9 2.2 0.0 0.0   Current Ratio   0.9 1.2 1.2 1.8 1.9 2.3 0.0 0.0   Cash and cash equivalent   1,550.1 1,999.2 2,801.9 2,177.4 2,028.0 1,505.2 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   -201.0 388.9 483.0 1,069.7 1,177.9 1,179.9 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   0 147 161 129 110 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 147 161 129 110 85 0 0   EBIT / employee   0 133 147 119 99 74 0 0   Net earnings / employee   0 100 108 87 74 57 0 0