Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GESVINDT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   2.7% 10.2% 2.3% 2.3% 16.6% 30.9% 20.3% 17.2%   Credit score (0-100)   62 25 67 65 9 1 4 10   Credit rating   BBB BB BBB BBB BB C B BB   Credit limit (kDKK)   0.0 0.0 0.1 0.1 -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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   119 399 37.6 1,025 -1,491 -1,448 0.0 0.0   EBITDA   19.8 263 -481 460 -2,578 -3,180 0.0 0.0   EBIT   -29.2 94.3 -795 141 -2,898 -3,494 0.0 0.0   Pre-tax profit (PTP)   1,808.4 89.3 434.6 136.5 -3,226.5 -3,716.7 0.0 0.0   Net earnings   1,811.4 76.6 914.6 109.5 -3,694.9 -3,716.7 0.0 0.0   Pre-tax profit without non-rec. items   1,808 89.3 435 137 -3,226 -3,717 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   188 0.0 1,255 1,111 791 0.0 0.0 0.0   Shareholders equity total   2,052 2,128 3,043 3,152 -1,563 -925 -1,005 -1,005   Interest-bearing liabilities   88.9 0.0 12.3 906 2,423 40.9 1,005 1,005   Balance sheet total (assets)   2,285 2,897 4,056 4,747 2,252 197 0.0 0.0   Net Debt   19.1 -26.3 -758 398 2,223 -9.1 1,005 1,005     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   119 399 37.6 1,025 -1,491 -1,448 0.0 0.0   Gross profit growth   33.6% 236.4% -90.6% 2,622.9% 0.0% 2.9% 0.0% 0.0%   Employees   0 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   2,285 2,897 4,056 4,747 2,252 197 0 0   Balance sheet change%   385.3% 26.8% 40.0% 17.0% -52.6% -91.3% -100.0% 0.0%   Added value   19.8 262.8 -481.3 460.1 -2,578.2 -3,179.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   53 -357 941 -464 -640 -1,104 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -24.6% 23.6% -2,113.0% 13.7% 194.4% 241.3% 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 %   131.3% 4.2% 13.2% 3.8% -67.7% -141.5% 0.0% 0.0%   ROI %   140.4% 4.8% 15.9% 4.5% -89.4% -283.6% 0.0% 0.0%   ROE %   158.1% 3.7% 35.4% 3.5% -136.7% -303.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   89.8% 75.5% 76.8% 66.9% -41.6% -82.4% -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, %   96.7% -10.0% 157.4% 86.5% -86.2% 0.3% 0.0% 0.0%   Gearing %   4.3% 0.0% 0.4% 28.7% -155.1% -4.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 44.2% 372.9% 6.2% 19.7% 18.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.8 6.9 4.4 2.4 0.4 0.2 0.0 0.0   Current Ratio   1.9 5.8 3.8 2.4 0.4 0.2 0.0 0.0   Cash and cash equivalent   69.8 26.3 769.9 508.1 200.0 50.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   213.1 2,397.4 1,439.9 1,561.7 -2,554.4 -934.2 -502.4 -502.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 131 -241 230 -859 -1,060 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 131 -241 230 -859 -1,060 0 0   EBIT / employee   0 47 -398 70 -966 -1,165 0 0   Net earnings / employee   0 38 457 55 -1,232 -1,239 0 0