Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GULDAHL HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.0% 0.7% 0.6% 0.6% 0.6% 0.5% 8.8% 8.8%   Credit score (0-100)   87 96 97 97 96 99 28 28   Credit rating   A AA AA AA AA AAA BB BB   Credit limit (kDKK)   66.1 153.8 250.4 322.3 457.8 551.0 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   415 0 0 0 0 0 0 0   Gross profit   402 -9.7 -9.9 -13.4 -14.4 -13.9 0.0 0.0   EBITDA   402 -9.7 -9.9 -13.4 -14.4 -13.9 0.0 0.0   EBIT   402 -9.7 -9.9 -13.4 -14.4 -13.9 0.0 0.0   Pre-tax profit (PTP)   363.7 605.6 841.4 827.4 1,655.3 806.4 0.0 0.0   Net earnings   374.3 609.9 816.2 845.4 1,655.3 763.8 0.0 0.0   Pre-tax profit without non-rec. items   364 606 841 827 1,655 806 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,072 1,628 2,389 3,178 4,776 5,481 5,295 5,295   Interest-bearing liabilities   52.7 562 689 519 964 977 0.0 0.0   Balance sheet total (assets)   1,678 2,366 3,292 3,886 6,258 6,868 5,295 5,295   Net Debt   -21.9 -20.7 -498 -622 -1,209 -1,487 -5,295 -5,295     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   415 0 0 0 0 0 0 0   Net sales growth   -30.8% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   402 -9.7 -9.9 -13.4 -14.4 -13.9 0.0 0.0   Gross profit growth   -31.7% 0.0% -2.1% -35.8% -6.9% 3.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,678 2,366 3,292 3,886 6,258 6,868 5,295 5,295   Balance sheet change%   -8.2% 41.0% 39.1% 18.1% 61.1% 9.7% -22.9% 0.0%   Added value   402.4 -9.7 -9.9 -13.4 -14.4 -13.9 0.0 0.0   Added value %   97.1% 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   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 %   97.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   97.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   90.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   90.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   87.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   23.0% 31.0% 30.7% 26.3% 33.1% 13.3% 0.0% 0.0%   ROI %   24.8% 33.5% 33.0% 27.8% 35.6% 14.3% 0.0% 0.0%   ROE %   41.1% 45.2% 40.6% 30.4% 41.6% 14.9% 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 %   63.9% 68.8% 72.6% 81.8% 76.3% 79.8% 100.0% 100.0%   Relative indebtedness %   146.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   128.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -5.4% 213.1% 5,030.8% 4,630.4% 8,414.2% 10,728.9% 0.0% 0.0%   Gearing %   4.9% 34.5% 28.8% 16.3% 20.2% 17.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   75.0% 6.7% 4.3% 19.0% 3.2% 6.7% 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   3.8 1.2 1.6 3.1 2.5 3.3 0.0 0.0   Current Ratio   3.8 1.2 1.6 3.1 2.5 3.3 0.0 0.0   Cash and cash equivalent   74.6 582.8 1,186.5 1,141.5 2,173.0 2,463.7 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)   373.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   47.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   144.4 -358.0 -215.7 308.9 -338.9 52.3 0.0 0.0   Net working capital %   34.8% 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0