Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Grazper Technologies 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 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   6.0% 7.9% 2.8% 1.1% 2.5% 1.8% 6.5% 6.5%   Credit score (0-100)   40 32 59 83 62 70 37 37   Credit rating   BBB BB BBB A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 852.7 0.1 8.2 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 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   550 -343 15,988 10,855 10,562 10,721 0.0 0.0   EBITDA   -4,348 -6,894 -575 2,615 2,300 2,014 0.0 0.0   EBIT   -4,405 -6,948 -582 2,583 2,158 1,875 0.0 0.0   Pre-tax profit (PTP)   -4,415.5 -6,964.4 -634.6 2,480.4 2,107.4 1,861.1 0.0 0.0   Net earnings   -3,726.8 -5,566.5 1,843.5 2,811.2 1,626.1 1,448.3 0.0 0.0   Pre-tax profit without non-rec. items   -4,416 -6,964 -635 2,480 2,107 1,861 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   34.4 36.2 30.9 373 279 369 0.0 0.0   Shareholders equity total   8,182 7,615 9,459 12,771 11,142 9,649 8,099 8,099   Interest-bearing liabilities   0.0 0.0 0.0 0.0 111 92.6 0.0 0.0   Balance sheet total (assets)   8,836 9,211 17,038 18,989 13,062 10,609 8,099 8,099   Net Debt   -1,841 -5,271 -8,684 -10,109 -12,098 -9,284 -8,099 -8,099     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   550 -343 15,988 10,855 10,562 10,721 0.0 0.0   Gross profit growth   -78.0% 0.0% 0.0% -32.1% -2.7% 1.5% -100.0% 0.0%   Employees   9 11 12 12 11 10 0 0   Employee growth %   80.0% 22.2% 9.1% 0.0% -8.3% -9.1% -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)   8,836 9,211 17,038 18,989 13,062 10,609 8,099 8,099   Balance sheet change%   11.6% 4.2% 85.0% 11.5% -31.2% -18.8% -23.7% 0.0%   Added value   -4,347.6 -6,893.7 -575.1 2,614.6 2,189.6 2,014.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -115 -72 -13 307 -236 -50 -369 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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   -801.1% 2,026.3% -3.6% 23.8% 20.4% 17.5% 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 %   -52.6% -77.0% -4.4% 14.3% 13.5% 15.8% 0.0% 0.0%   ROI %   -58.4% -88.0% -6.8% 19.1% 15.0% 17.9% 0.0% 0.0%   ROE %   -49.4% -70.5% 21.6% 25.3% 13.6% 13.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   92.6% 82.7% 55.5% 67.3% 85.3% 90.9% 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, %   42.3% 76.5% 1,509.9% -386.6% -525.9% -460.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.0% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   580.3% 0.0% 0.0% 0.0% 91.2% 13.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   13.0 5.5 2.2 12.5 6.5 10.2 0.0 0.0   Current Ratio   13.0 5.5 2.2 12.5 6.5 10.2 0.0 0.0   Cash and cash equivalent   1,840.9 5,271.0 8,683.8 10,109.1 12,208.3 9,377.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   7,835.0 7,234.6 9,084.7 16,811.3 10,475.5 8,844.3 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 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -483 -627 -48 218 199 201 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -483 -627 -48 218 209 201 0 0   EBIT / employee   -489 -632 -48 215 196 188 0 0   Net earnings / employee   -414 -506 154 234 148 145 0 0