Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Global Trophy Logistics 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.8% 5.0% 7.7% 6.6% 7.9% 4.9% 11.9% 11.6%   Credit score (0-100)   32 44 30 36 30 44 20 21   Credit rating   BB BBB BB BBB BB BBB BB BB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,670 1,408 559 1,482 2,945 2,118 0.0 0.0   EBITDA   700 443 -367 556 1,791 538 0.0 0.0   EBIT   673 417 -390 515 1,771 500 0.0 0.0   Pre-tax profit (PTP)   616.1 366.4 -421.1 513.9 1,770.0 474.9 0.0 0.0   Net earnings   478.0 282.6 -330.4 398.4 1,371.1 344.5 0.0 0.0   Pre-tax profit without non-rec. items   616 366 -421 514 1,770 475 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   48.7 23.4 0.0 80.0 126 128 0.0 0.0   Shareholders equity total   547 829 499 897 2,268 2,613 2,063 2,063   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,814 1,656 1,153 1,460 2,712 2,796 2,063 2,063   Net Debt   -382 -580 -201 -219 -629 -532 -2,063 -2,063     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,670 1,408 559 1,482 2,945 2,118 0.0 0.0   Gross profit growth   16.0% -15.7% -60.3% 165.0% 98.7% -28.1% -100.0% 0.0%   Employees   2 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   1,814 1,656 1,153 1,460 2,712 2,796 2,063 2,063   Balance sheet change%   51.8% -8.7% -30.4% 26.6% 85.8% 3.1% -26.2% 0.0%   Added value   699.9 442.5 -366.6 555.6 1,810.9 537.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -51 -47 40 25 -35 -128 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   40.3% 29.6% -69.7% 34.8% 60.1% 23.6% 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 %   44.8% 24.1% -27.7% 41.5% 85.1% 18.4% 0.0% 0.0%   ROI %   59.0% 32.0% -34.2% 58.9% 112.1% 20.8% 0.0% 0.0%   ROE %   155.3% 41.1% -49.7% 57.1% 86.6% 14.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   30.1% 50.1% 43.3% 61.5% 83.6% 93.4% 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, %   -54.6% -131.2% 54.9% -39.5% -35.1% -99.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.1 4.6 5.0 4.2 5.6 13.9 0.0 0.0   Current Ratio   3.1 4.6 5.0 4.2 5.6 13.9 0.0 0.0   Cash and cash equivalent   382.3 580.4 201.4 219.3 629.0 532.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,120.3 1,189.2 827.3 960.7 2,026.0 2,367.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   350 221 -183 278 905 179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   350 221 -183 278 896 179 0 0   EBIT / employee   337 209 -195 258 885 167 0 0   Net earnings / employee   239 141 -165 199 686 115 0 0