Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PALM KARTOFLER 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  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   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   1.5% 3.1% 3.3% 3.0% 1.6% 2.5% 8.9% 8.9%   Credit score (0-100)   79 58 55 56 74 61 28 28   Credit rating   A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   100.5 0.0 0.0 0.0 31.7 0.1 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   0 0 0 0 0 0 0 0   Gross profit   10,917 11,071 12,083 8,804 10,079 11,051 0.0 0.0   EBITDA   8,402 6,317 7,874 4,608 8,091 9,278 0.0 0.0   EBIT   5,779 6,317 7,874 4,608 6,507 7,815 0.0 0.0   Pre-tax profit (PTP)   5,610.3 4,800.0 5,992.0 3,449.0 6,431.9 7,628.5 0.0 0.0   Net earnings   4,372.2 4,800.0 5,992.0 3,449.0 4,984.4 5,944.1 0.0 0.0   Pre-tax profit without non-rec. items   5,610 6,317 7,874 4,608 6,432 7,628 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   10,398 0.0 0.0 0.0 7,318 6,270 0.0 0.0   Shareholders equity total   16,406 21,206 17,198 13,646 11,631 17,575 5,375 5,375   Interest-bearing liabilities   14,052 0.0 0.0 0.0 6,694 3,632 0.0 0.0   Balance sheet total (assets)   45,340 38,142 39,115 31,229 29,789 37,446 5,375 5,375   Net Debt   14,052 0.0 0.0 0.0 6,694 3,632 -5,375 -5,375     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   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   10,917 11,071 12,083 8,804 10,079 11,051 0.0 0.0   Gross profit growth   -12.3% 1.4% 9.1% -27.1% 14.5% 9.6% -100.0% 0.0%   Employees   6 6 4 5 4 4 0 0   Employee growth %   -14.3% 0.0% -33.3% 25.0% -20.0% 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)   45,340 38,142 39,115 31,229 29,789 37,446 5,375 5,375   Balance sheet change%   12.6% -15.9% 2.6% -20.2% -4.6% 25.7% -85.6% 0.0%   Added value   8,402.0 6,317.0 7,874.0 4,608.0 6,507.0 9,277.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,393 -10,398 0 0 5,734 -2,510 -6,270 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   52.9% 57.1% 65.2% 52.3% 64.6% 70.7% 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 %   13.5% 15.1% 20.4% 13.1% 21.3% 23.3% 0.0% 0.0%   ROI %   19.3% 18.3% 20.4% 13.1% 25.7% 37.9% 0.0% 0.0%   ROE %   23.2% 25.5% 31.2% 22.4% 39.4% 40.7% 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 %   36.2% 100.0% 100.0% 100.0% 39.0% 46.9% 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, %   167.2% 0.0% 0.0% 0.0% 82.7% 39.1% 0.0% 0.0%   Gearing %   85.7% 0.0% 0.0% 0.0% 57.6% 20.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.0% 0.0% 0.0% 2.4% 3.8% 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   1.0 0.0 0.0 0.0 1.0 1.5 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.3 1.6 0.0 0.0   Cash and cash equivalent   0.1 0.0 0.0 0.0 0.0 0.0 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)   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   6,283.8 0.0 0.0 0.0 5,457.7 11,973.2 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 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   1,400 1,053 1,969 922 1,627 2,319 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,400 1,053 1,969 922 2,023 2,319 0 0   EBIT / employee   963 1,053 1,969 922 1,627 1,954 0 0   Net earnings / employee   729 800 1,498 690 1,246 1,486 0 0