Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GYRSTING HOLDING 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   6.6% 6.9% 3.8% 3.1% 9.7% 10.2% 17.8% 17.8%   Credit score (0-100)   37 36 51 55 24 23 8 8   Credit rating   BBB BBB BBB BBB BB BB 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)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   236 165 912 1,173 -40.8 -569 0.0 0.0   EBITDA   22.1 39.4 251 178 -776 -877 0.0 0.0   EBIT   22.1 39.4 251 178 -776 -877 0.0 0.0   Pre-tax profit (PTP)   20.5 32.5 192.2 62.0 -912.7 -1,096.5 0.0 0.0   Net earnings   15.7 22.1 147.7 55.3 -912.7 -1,096.5 0.0 0.0   Pre-tax profit without non-rec. items   20.5 32.5 192 62.0 -913 -1,096 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   91.8 114 262 260 -710 -1,806 -1,856 -1,856   Interest-bearing liabilities   1,140 1,056 1,023 2,592 3,913 4,384 1,856 1,856   Balance sheet total (assets)   1,457 2,200 2,518 2,919 3,260 2,591 0.0 0.0   Net Debt   1,097 926 1,018 2,378 3,908 4,384 1,856 1,856     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   236 165 912 1,173 -40.8 -569 0.0 0.0   Gross profit growth   -2.0% -30.2% 454.0% 28.7% 0.0% -1,296.4% 0.0% 0.0%   Employees   1 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   1,457 2,200 2,518 2,919 3,260 2,591 0 0   Balance sheet change%   80.4% 51.0% 14.5% 15.9% 11.7% -20.5% -100.0% 0.0%   Added value   22.1 39.4 250.9 178.1 -776.4 -877.1 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   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   9.4% 23.9% 27.5% 15.2% 1,904.8% 154.1% 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 %   2.0% 2.2% 10.6% 6.6% -22.5% -21.0% 0.0% 0.0%   ROI %   2.3% 3.3% 20.4% 8.6% -23.0% -21.1% 0.0% 0.0%   ROE %   18.7% 21.5% 78.7% 21.2% -51.9% -37.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   6.3% 5.2% 10.4% 8.9% -17.9% -41.1% -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, %   4,952.8% 2,350.4% 405.7% 1,335.5% -503.3% -499.9% 0.0% 0.0%   Gearing %   1,242.7% 927.6% 391.0% 995.5% -551.5% -242.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.6% 5.6% 6.4% 4.2% 5.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.5 0.8 0.5 0.2 0.0 0.0 0.0 0.0   Current Ratio   1.1 1.1 1.1 1.1 0.8 0.6 0.0 0.0   Cash and cash equivalent   43.5 130.0 5.0 213.8 5.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   91.8 110.9 258.6 250.0 -734.6 -1,831.1 -928.0 -928.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   22 39 0 178 -776 -877 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 39 0 178 -776 -877 0 0   EBIT / employee   22 39 0 178 -776 -877 0 0   Net earnings / employee   16 22 0 55 -913 -1,096 0 0