Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GULLANDERS BOGTRYKKERI A/S 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 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% 1.5% 1.9%   Bankruptcy risk   4.1% 5.0% 5.8% 3.7% 4.3% 3.9% 19.7% 15.4%   Credit score (0-100)   51 45 39 50 47 49 6 13   Credit rating   BBB BBB BBB BBB BBB BBB B 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 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   987 768 593 605 677 740 0.0 0.0   EBITDA   240 10.3 20.5 76.2 360 362 0.0 0.0   EBIT   240 10.3 20.5 76.2 360 362 0.0 0.0   Pre-tax profit (PTP)   241.8 11.6 14.6 70.5 368.0 392.0 0.0 0.0   Net earnings   191.2 9.0 11.4 54.1 287.7 305.8 0.0 0.0   Pre-tax profit without non-rec. items   242 11.6 14.6 70.5 368 392 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,079 938 949 554 842 898 97.6 97.6   Interest-bearing liabilities   0.0 0.0 0.0 52.1 0.0 52.9 0.0 0.0   Balance sheet total (assets)   1,386 1,305 1,420 799 1,063 1,186 97.6 97.6   Net Debt   -1,089 -935 -1,054 -564 -146 36.1 -97.6 -97.6     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   987 768 593 605 677 740 0.0 0.0   Gross profit growth   -20.1% -22.2% -22.7% 2.0% 11.8% 9.3% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,386 1,305 1,420 799 1,063 1,186 98 98   Balance sheet change%   -22.3% -5.8% 8.8% -43.7% 33.1% 11.5% -91.8% 0.0%   Added value   240.0 10.3 20.5 76.2 359.8 361.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 5.0 5.0 5.0 5.0 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 (%)   24.3% 1.3% 3.4% 12.6% 53.1% 48.9% 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 %   15.3% 1.0% 1.7% 6.9% 39.7% 34.9% 0.0% 0.0%   ROI %   20.1% 1.3% 2.3% 9.5% 50.9% 43.7% 0.0% 0.0%   ROE %   15.8% 0.9% 1.2% 7.2% 41.2% 35.2% 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 %   77.9% 71.9% 66.8% 69.3% 79.2% 75.7% 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, %   -453.6% -9,036.4% -5,147.5% -739.9% -40.5% 10.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 9.4% 0.0% 5.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 24.9% 7.7% 0.0% 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   4.5 3.8 3.4 3.3 4.8 4.1 0.0 0.0   Current Ratio   4.5 3.8 3.4 3.3 4.8 4.1 0.0 0.0   Cash and cash equivalent   1,088.8 935.1 1,053.8 615.6 145.6 16.8 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   1,080.3 958.0 1,004.7 557.0 843.4 897.6 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   240 10 20 76 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   240 10 20 76 0 0 0 0   EBIT / employee   240 10 20 76 0 0 0 0   Net earnings / employee   191 9 11 54 0 0 0 0