Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pedersen Installation 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   0.0% 8.0% 5.2% 4.7% 4.3% 3.5% 9.3% 9.1%   Credit score (0-100)   0 32 42 44 47 52 26 27   Credit rating   N/A BB 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 2019/12 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   0.0 252 561 646 1,583 2,095 0.0 0.0   EBITDA   0.0 77.7 176 86.4 283 394 0.0 0.0   EBIT   0.0 77.7 164 60.6 206 320 0.0 0.0   Pre-tax profit (PTP)   0.0 77.6 162.5 50.8 187.1 293.4 0.0 0.0   Net earnings   0.0 59.1 126.5 38.5 142.6 228.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 77.6 162 50.8 187 293 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 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 50.0 204 323 251 0.0 0.0   Shareholders equity total   0.0 159 246 184 327 556 456 456   Interest-bearing liabilities   0.0 0.0 18.6 111 80.8 120 0.0 0.0   Balance sheet total (assets)   0.0 308 587 807 1,576 2,179 456 456   Net Debt   0.0 -170 -360 -160 -35.1 -396 -408 -408     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 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   0.0 252 561 646 1,583 2,095 0.0 0.0   Gross profit growth   0.0% 0.0% 122.9% 15.1% 145.2% 32.4% -100.0% 0.0%   Employees   0 1 1 2 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 100.0% 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)   0 308 587 807 1,576 2,179 456 456   Balance sheet change%   0.0% 0.0% 90.2% 37.6% 95.4% 38.3% -79.1% 0.0%   Added value   0.0 77.7 176.3 86.4 231.4 393.7 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 38 128 106 -162 -251 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 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% 30.9% 29.2% 9.4% 13.0% 15.3% 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% 25.2% 36.6% 8.8% 17.4% 17.0% 0.0% 0.0%   ROI %   0.0% 48.9% 77.3% 17.2% 37.9% 41.8% 0.0% 0.0%   ROE %   0.0% 37.1% 62.5% 17.9% 55.8% 51.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 51.6% 41.9% 22.8% 20.7% 25.5% 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% -218.2% -204.2% -185.3% -12.4% -100.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 7.6% 60.1% 24.7% 21.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 15.4% 16.1% 20.8% 26.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.9 1.5 1.2 0.9 1.2 0.0 0.0   Current Ratio   0.0 2.1 1.6 1.3 1.1 1.3 0.0 0.0   Cash and cash equivalent   0.0 169.6 378.5 270.7 116.0 516.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 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   0.0 159.1 196.3 133.0 83.0 417.9 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 2019/12 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 78 176 43 58 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 78 176 43 71 98 0 0   EBIT / employee   0 78 164 30 51 80 0 0   Net earnings / employee   0 59 127 19 36 57 0 0