Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PER FAXE HOLDING 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   1.3% 1.6% 1.5% 1.7% 4.6% 3.5% 7.7% 7.7%   Credit score (0-100)   81 74 76 73 45 54 32 32   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   257.7 31.6 129.8 32.0 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   -5.8 -41.9 -7.3 -8.5 -8.3 -6.5 0.0 0.0   EBITDA   -5.8 -41.9 -7.3 -8.5 -8.3 -6.5 0.0 0.0   EBIT   -5.8 -41.9 -7.3 -8.5 -8.3 -6.5 0.0 0.0   Pre-tax profit (PTP)   302.8 5,099.3 5,003.7 795.2 -5,630.8 -2,688.3 0.0 0.0   Net earnings   551.2 5,024.0 4,824.9 867.4 -5,645.1 -1,612.4 0.0 0.0   Pre-tax profit without non-rec. items   303 5,099 5,004 795 -5,631 -2,688 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17,672 22,586 27,301 28,168 25,545 23,811 23,551 23,551   Interest-bearing liabilities   1,845 7,822 27,298 14,553 5,956 2,022 0.0 0.0   Balance sheet total (assets)   20,065 30,682 54,748 48,904 37,243 32,238 23,551 23,551   Net Debt   1,844 7,791 27,294 14,510 5,919 1,986 -23,551 -23,551     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   -5.8 -41.9 -7.3 -8.5 -8.3 -6.5 0.0 0.0   Gross profit growth   86.8% -628.3% 82.7% -17.2% 2.9% 21.8% 0.0% 0.0%   Employees   0 1 1 1 1 1 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)   20,065 30,682 54,748 48,904 37,243 32,238 23,551 23,551   Balance sheet change%   5.4% 52.9% 78.4% -10.7% -23.8% -13.4% -26.9% 0.0%   Added value   -5.8 -41.9 -7.3 -8.5 -8.3 -6.5 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 0 0 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  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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   2.3% 20.7% 12.2% 2.6% -12.4% -4.5% 0.0% 0.0%   ROI %   2.5% 21.1% 12.3% 2.8% -14.4% -5.5% 0.0% 0.0%   ROE %   3.2% 25.0% 19.3% 3.1% -21.0% -6.5% 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 %   88.1% 73.6% 49.9% 57.6% 68.6% 73.9% 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, %   -32,076.0% -18,605.0% -376,474.8% -170,744.6% -71,750.1% -30,791.6% 0.0% 0.0%   Gearing %   10.4% 34.6% 100.0% 51.7% 23.3% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.9% 3.4% 1.2% 2.6% 2.9% 28.1% 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   4.1 2.0 0.6 1.2 1.6 3.3 0.0 0.0   Current Ratio   4.1 2.0 0.6 1.2 1.6 3.3 0.0 0.0   Cash and cash equivalent   0.9 30.6 3.2 43.0 36.2 36.2 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   7,352.5 7,769.9 -11,311.3 3,788.1 6,756.0 19,197.3 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   0 -42 -7 -8 -8 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -42 -7 -8 -8 -6 0 0   EBIT / employee   0 -42 -7 -8 -8 -6 0 0   Net earnings / employee   0 5,024 4,825 867 -5,645 -1,612 0 0