Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PBS Consulting 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   0.0% 0.0% 3.2% 3.3% 2.8% 4.3% 17.0% 16.7%   Credit score (0-100)   0 0 56 53 59 47 10 10   Credit rating   N/A N/A BBB BBB BBB BBB 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)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,401 1,307 990 961 0.0 0.0   EBITDA   0.0 0.0 898 785 462 431 0.0 0.0   EBIT   0.0 0.0 892 767 445 395 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 893.7 795.2 450.3 395.6 0.0 0.0   Net earnings   0.0 0.0 696.7 616.1 350.7 308.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 894 795 450 396 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 83.1 65.3 47.5 11.8 0.0 0.0   Shareholders equity total   0.0 0.0 747 673 414 372 13.7 13.7   Interest-bearing liabilities   0.0 0.0 7.7 0.1 91.2 3.3 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,156 905 753 599 13.7 13.7   Net Debt   0.0 0.0 -89.7 -57.7 -483 -229 -13.7 -13.7     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 0.0 1,401 1,307 990 961 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -6.7% -24.2% -3.0% -100.0% 0.0%   Employees   0 0 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)   0 0 1,156 905 753 599 14 14   Balance sheet change%   0.0% 0.0% 0.0% -21.7% -16.8% -20.5% -97.7% 0.0%   Added value   0.0 0.0 898.1 784.7 462.4 430.8 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 77 -36 -36 -71 -12 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 0.0% 63.7% 58.7% 44.9% 41.1% 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% 77.7% 77.2% 54.8% 58.6% 0.0% 0.0%   ROI %   0.0% 0.0% 118.4% 111.0% 76.9% 90.0% 0.0% 0.0%   ROE %   0.0% 0.0% 93.3% 86.8% 64.6% 78.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 64.6% 74.3% 54.9% 62.1% 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% -10.0% -7.3% -104.5% -53.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.0% 0.0% 22.1% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 97.0% 19.1% 8.1% 0.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.6 3.7 2.1 2.6 0.0 0.0   Current Ratio   0.0 0.0 2.6 3.7 2.1 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 97.5 57.8 574.2 232.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 0.0 667.2 610.9 366.1 359.8 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 898 785 462 431 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 898 785 462 431 0 0   EBIT / employee   0 0 892 767 445 395 0 0   Net earnings / employee   0 0 697 616 351 308 0 0