Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PEAK8 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.8% 3.8% 2.8% 4.6% 4.7% 13.8% 16.1% 16.1%   Credit score (0-100)   52 51 58 45 44 16 11 11   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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13.1 304 296 5,340 -55.0 -612 0.0 0.0   EBITDA   -112 277 296 5,340 -55.0 -612 0.0 0.0   EBIT   -265 124 140 5,271 -55.0 -612 0.0 0.0   Pre-tax profit (PTP)   -199.9 39.8 77.1 5,230.3 -163.4 -911.9 0.0 0.0   Net earnings   -189.3 -2.5 25.9 4,900.4 -127.0 -711.3 0.0 0.0   Pre-tax profit without non-rec. items   -200 39.8 77.1 5,230 -163 -912 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   5,173 5,021 6,695 1,768 6,765 2,406 0.0 0.0   Shareholders equity total   6,026 2,323 2,349 7,250 123 -589 -716 -716   Interest-bearing liabilities   2,725 2,994 4,330 0.0 7,815 3,828 716 716   Balance sheet total (assets)   8,979 5,534 6,954 7,679 7,977 5,522 0.0 0.0   Net Debt   2,632 2,499 4,111 -3,768 7,798 1,177 716 716     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   13.1 304 296 5,340 -55.0 -612 0.0 0.0   Gross profit growth   -97.1% 2,222.0% -2.5% 1,702.7% 0.0% -1,012.1% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,979 5,534 6,954 7,679 7,977 5,522 0 0   Balance sheet change%   -6.9% -38.4% 25.7% 10.4% 3.9% -30.8% -100.0% 0.0%   Added value   -112.3 276.8 296.1 5,340.2 14.0 -611.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -305 -305 1,519 -4,997 4,997 -4,359 -2,406 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -2,021.9% 41.0% 47.4% 98.7% 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 %   -1.3% 2.0% 2.2% 72.3% -0.7% -8.5% 0.0% 0.0%   ROI %   -1.3% 2.1% 2.3% 76.0% -0.7% -10.2% 0.0% 0.0%   ROE %   -3.1% -0.1% 1.1% 102.1% -3.4% -25.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   67.1% 42.0% 33.8% 94.4% 1.5% -9.6% -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, %   -2,344.2% 902.7% 1,388.2% -70.6% -14,175.2% -192.4% 0.0% 0.0%   Gearing %   45.2% 128.8% 184.3% 0.0% 6,369.0% -650.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.8% 1.7% 2.8% 2.8% 5.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   10.5 1.4 0.5 58.1 0.4 1.3 0.0 0.0   Current Ratio   10.5 1.4 0.5 58.1 0.4 1.3 0.0 0.0   Cash and cash equivalent   92.4 494.9 219.0 3,767.9 17.6 2,650.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3,444.0 141.0 -224.2 5,809.4 -1,704.6 708.7 -357.8 -357.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -112 277 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -112 277 0 0 0 0 0 0   EBIT / employee   -265 124 0 0 0 0 0 0   Net earnings / employee   -189 -2 0 0 0 0 0 0