Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GALLERI FELDT ApS

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% 3.8% 3.8%   Bankruptcy risk   1.2% 1.4% 2.5% 2.6% 7.5% 11.3% 12.2% 12.2%   Credit score (0-100)   83 78 61 59 32 16 4 4   Credit rating   BBB BBB BBB BBB BB B B B   Credit limit (kDKK)   103.6 37.8 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 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   2,117 2,039 911 699 -819 -634 0.0 0.0   EBITDA   1,289 930 -121 -63.2 -1,531 -995 0.0 0.0   EBIT   1,160 820 -232 -169 -1,531 -995 0.0 0.0   Pre-tax profit (PTP)   939.5 613.9 -392.1 -278.3 -1,659.7 -1,266.3 0.0 0.0   Net earnings   749.9 465.9 -311.1 -220.3 -1,659.7 -1,258.3 0.0 0.0   Pre-tax profit without non-rec. items   939 614 -392 -278 -1,660 -1,266 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   327 216 106 0.4 0.0 0.0 0.0 0.0   Shareholders equity total   4,691 5,049 4,627 4,407 2,747 1,489 1,249 1,249   Interest-bearing liabilities   5,230 4,455 2,962 3,339 4,910 5,899 0.0 0.0   Balance sheet total (assets)   11,674 10,848 9,570 10,089 9,562 9,613 1,249 1,249   Net Debt   5,216 4,423 2,823 3,161 4,518 5,701 -1,249 -1,249     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   2,117 2,039 911 699 -819 -634 0.0 0.0   Gross profit growth   52.5% -3.7% -55.3% -23.3% 0.0% 22.6% 0.0% 0.0%   Employees   3 3 3 3 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% -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)   11,674 10,848 9,570 10,089 9,562 9,613 1,249 1,249   Balance sheet change%   0.3% -7.1% -11.8% 5.4% -5.2% 0.5% -87.0% 0.0%   Added value   1,289.2 930.2 -121.1 -63.2 -1,425.9 -995.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -259 -221 -221 -211 -1 0 0 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 -2.0 -3.0 -4.0 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 (%)   54.8% 40.2% -25.4% -24.2% 186.9% 156.9% 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 %   10.2% 7.6% -1.8% -0.9% -14.6% -9.2% 0.0% 0.0%   ROI %   12.1% 8.8% -2.2% -1.2% -18.6% -11.7% 0.0% 0.0%   ROE %   17.2% 9.6% -6.4% -4.9% -46.4% -59.4% 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 %   40.2% 46.5% 48.3% 43.7% 28.7% 15.5% 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, %   404.6% 475.5% -2,331.6% -5,000.0% -295.1% -572.9% 0.0% 0.0%   Gearing %   111.5% 88.2% 64.0% 75.8% 178.7% 396.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.9% 5.5% 6.0% 5.5% 7.1% 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   0.6 0.6 0.8 0.7 0.6 0.5 0.0 0.0   Current Ratio   1.5 1.8 1.8 1.7 1.4 1.2 0.0 0.0   Cash and cash equivalent   13.8 31.5 139.0 177.5 391.9 197.7 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   3,793.0 4,354.8 4,125.4 4,227.7 2,568.4 1,310.1 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 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   430 310 -40 -21 -713 -995 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   430 310 -40 -21 -766 -995 0 0   EBIT / employee   387 273 -77 -56 -766 -995 0 0   Net earnings / employee   250 155 -104 -73 -830 -1,258 0 0