Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Præstegården 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.8% 6.8% 4.4% 6.1% 4.0% 9.0% 11.9% 11.6%   Credit score (0-100)   46 35 46 38 48 27 20 21   Credit rating   BBB BBB BBB BBB BBB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   938 815 932 782 1,104 282 0.0 0.0   EBITDA   207 99.0 243 163 345 -408 0.0 0.0   EBIT   207 99.0 243 163 345 -408 0.0 0.0   Pre-tax profit (PTP)   203.0 74.0 215.0 145.0 348.0 -405.4 0.0 0.0   Net earnings   158.0 57.0 168.0 114.0 272.0 -317.0 0.0 0.0   Pre-tax profit without non-rec. items   203 74.0 215 145 348 -405 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   762 623 572 474 364 2,021 0.0 0.0   Shareholders equity total   2,055 2,114 2,282 2,394 2,667 2,349 2,299 2,299   Interest-bearing liabilities   37.0 22.0 0.0 0.0 9.0 3.9 0.0 0.0   Balance sheet total (assets)   4,121 4,257 3,701 3,822 4,039 2,948 2,299 2,299   Net Debt   -3,193 -3,472 -3,008 -3,136 -3,462 -601 -2,299 -2,299     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   938 815 932 782 1,104 282 0.0 0.0   Gross profit growth   -41.5% -13.1% 14.4% -16.1% 41.2% -74.5% -100.0% 0.0%   Employees   16 18 18 16 15 15 0 0   Employee growth %   -3.6% 7.9% 4.2% -13.9% -4.3% -4.4% -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)   4,121 4,257 3,701 3,822 4,039 2,948 2,299 2,299   Balance sheet change%   10.0% 3.3% -13.1% 3.3% 5.7% -27.0% -22.0% 0.0%   Added value   207.0 99.0 243.0 163.0 345.0 -407.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -106 -139 -51 -98 -110 1,657 -2,021 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   22.1% 12.1% 26.1% 20.8% 31.3% -144.8% 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 %   5.3% 2.4% 6.1% 4.4% 8.9% -11.5% 0.0% 0.0%   ROI %   9.7% 4.0% 9.9% 7.0% 13.7% -16.0% 0.0% 0.0%   ROE %   8.0% 2.7% 7.6% 4.9% 10.7% -12.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   49.9% 49.7% 61.7% 62.6% 66.0% 79.7% 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, %   -1,542.5% -3,507.1% -1,237.9% -1,923.9% -1,003.5% 147.5% 0.0% 0.0%   Gearing %   1.8% 1.0% 0.0% 0.0% 0.3% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.6% 84.7% 254.5% 0.0% 0.0% 59.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 2.2 2.2 2.3 2.7 1.5 0.0 0.0   Current Ratio   1.8 2.2 2.2 2.3 2.7 1.5 0.0 0.0   Cash and cash equivalent   3,230.0 3,494.0 3,008.0 3,136.0 3,471.0 605.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,498.0 1,995.0 1,712.0 1,920.0 2,303.0 328.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   13 6 13 10 23 -28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 6 13 10 23 -28 0 0   EBIT / employee   13 6 13 10 23 -28 0 0   Net earnings / employee   10 3 9 7 18 -22 0 0