Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PS GULVE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   4.5% 4.7% 6.2% 5.2% 4.4% 4.3% 13.0% 13.0%   Credit score (0-100)   48 47 38 41 47 47 18 18   Credit rating   BBB BBB BBB BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   381 613 416 378 436 496 0.0 0.0   EBITDA   -24.5 -99.6 68.7 72.8 40.4 48.6 0.0 0.0   EBIT   -49.9 -120 48.4 53.8 27.5 37.0 0.0 0.0   Pre-tax profit (PTP)   -47.2 -135.8 43.7 48.3 23.1 28.2 0.0 0.0   Net earnings   -47.2 -135.8 43.7 48.3 18.0 20.7 0.0 0.0   Pre-tax profit without non-rec. items   -47.2 -136 43.7 48.3 23.1 28.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   56.1 35.7 15.3 54.7 41.8 30.1 0.0 0.0   Shareholders equity total   587 451 495 543 561 523 382 382   Interest-bearing liabilities   170 149 251 254 204 189 0.0 0.0   Balance sheet total (assets)   1,073 908 1,196 1,054 931 829 382 382   Net Debt   161 143 86.5 136 24.6 129 -382 -382     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   381 613 416 378 436 496 0.0 0.0   Gross profit growth   -12.0% 60.9% -32.1% -9.1% 15.1% 13.9% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   1,073 908 1,196 1,054 931 829 382 382   Balance sheet change%   18.6% -15.4% 31.8% -11.9% -11.7% -10.9% -53.9% 0.0%   Added value   -24.5 -99.6 68.7 72.8 46.5 48.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -51 -41 -41 20 -26 -23 -30 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -13.1% -19.6% 11.6% 14.2% 6.3% 7.4% 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 %   -3.8% -12.1% 4.6% 4.8% 2.9% 4.3% 0.0% 0.0%   ROI %   -5.0% -17.7% 7.2% 7.0% 3.7% 5.2% 0.0% 0.0%   ROE %   -7.4% -26.2% 9.2% 9.3% 3.3% 3.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   54.7% 49.7% 41.4% 51.6% 60.3% 63.1% 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, %   -655.1% -143.1% 125.8% 186.2% 60.9% 264.6% 0.0% 0.0%   Gearing %   29.0% 33.1% 50.7% 46.8% 36.3% 36.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 10.0% 2.3% 2.2% 2.5% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.8 1.4 0.6 0.6 0.7 0.3 0.0 0.0   Current Ratio   2.1 1.8 1.6 1.9 2.3 2.4 0.0 0.0   Cash and cash equivalent   9.6 6.9 164.6 118.7 179.4 60.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   193.3 153.8 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   526.0 385.7 449.0 457.2 490.5 426.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 46 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 40 49 0 0   EBIT / employee   0 0 0 0 27 37 0 0   Net earnings / employee   0 0 0 0 18 21 0 0