Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PLUS HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 4.7% 4.5%   Credit score (0-100)   0 0 0 0 0 0 46 46   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 9,174.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 0.0 41,505 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 0.0 18,690 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 0.0 15,838 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 0.0 15,770.1 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 0.0 12,027.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 0.0 15,770 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 2,181 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 0.0 36,165 35,965 35,965   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 21,335 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 0.0 89,477 35,965 35,965   Net Debt   0.0 0.0 0.0 0.0 0.0 -57,398 -34,397 -34,397     See the entire balance sheet 1000.0 Volume  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e 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   0.0 0.0 0.0 0.0 0.0 41,505 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 74 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 0 0 0 0 89,477 35,965 35,965   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -59.8% 0.0%   Added value   0.0 0.0 0.0 0.0 0.0 18,689.6 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 0 898 -2,181 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   1000.0 Profitability  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e 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 (%)   0.0% 0.0% 0.0% 0.0% 0.0% 38.2% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 19.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 29.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 0.0% 33.3% 0.0% 0.0%   1000.0 Solidity  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 0.0% 40.4% 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, %   0.0% 0.0% 0.0% 0.0% 0.0% -307.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 59.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 13.7% 0.0% 0.0%   1000.0 Liquidity  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 78,733.2 0.0 0.0   1000.0 Capital use efficiency  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e 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   0.0 0.0 0.0 0.0 0.0 37,074.6 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  2006 N/A 2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012e N/A 2013e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 253 0 0   EBIT / employee   0 0 0 0 0 214 0 0   Net earnings / employee   0 0 0 0 0 163 0 0