GIautomation ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  11.0% 7.7% 5.2% 5.7% 12.9%  
Credit score (0-100)  22 30 42 39 18  
Credit rating  BB BB BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  652 517 179 168 -14.7  
EBITDA  652 475 29.9 118 -33.8  
EBIT  652 475 15.8 83.5 -42.3  
Pre-tax profit (PTP)  650.6 486.6 -5.0 15.4 129.9  
Net earnings  506.7 376.9 -11.2 16.0 104.1  
Pre-tax profit without non-rec. items  651 487 -5.0 15.4 130  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 156 122 0.0  
Shareholders equity total  547 877 818 809 888  
Interest-bearing liabilities  1.4 36.0 36.0 82.3 112  
Balance sheet total (assets)  843 1,220 1,001 984 1,102  

Net Debt  -762 -1,095 -603 -541 -773  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  652 517 179 168 -14.7  
Gross profit growth  0.0% -20.8% -65.4% -6.4% 0.0%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  843 1,220 1,001 984 1,102  
Balance sheet change%  0.0% 44.7% -17.9% -1.7% 12.0%  
Added value  652.0 475.5 29.9 97.7 -33.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 142 -68 -130  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 -1.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 92.0% 8.8% 49.9% 287.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  77.4% 48.0% 1.4% 8.5% 13.1%  
ROI %  119.0% 67.7% 1.8% 9.6% 14.4%  
ROE %  92.7% 53.0% -1.3% 2.0% 12.3%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  64.9% 71.9% 81.8% 82.2% 80.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -116.9% -230.3% -2,016.4% -460.4% 2,289.2%  
Gearing %  0.3% 4.1% 4.4% 10.2% 12.6%  
Net interest  0 0 0 0 0  
Financing costs %  214.0% 43.4% 58.4% 115.9% 7.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  2.8 3.6 4.8 5.1 5.2  
Current Ratio  2.8 3.6 4.8 5.1 5.2  
Cash and cash equivalent  763.8 1,131.1 639.3 623.4 884.9  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  546.7 505.3 140.0 232.5 276.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  652 475 30 98 -34  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  652 475 30 118 -34  
EBIT / employee  652 475 16 84 -42  
Net earnings / employee  507 377 -11 16 104