Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PN Ejendomsselskab 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 2018/12 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   5.7% 4.2% 4.6% 4.8% 3.9% 2.7% 14.7% 14.7%   Credit score (0-100)   42 49 46 43 50 59 14 14   Credit rating   BBB BBB 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 2018/12 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   137 138 134 98.5 124 362 0.0 0.0   EBITDA   137 138 134 98.5 124 362 0.0 0.0   EBIT   121 121 114 76.5 73.1 266 0.0 0.0   Pre-tax profit (PTP)   83.0 50.3 96.4 59.6 -20.2 204.3 0.0 0.0   Net earnings   64.7 39.2 75.2 46.5 -15.8 159.4 0.0 0.0   Pre-tax profit without non-rec. items   83.0 50.3 96.4 59.6 -20.2 204 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,636 1,691 1,794 1,772 4,364 4,344 0.0 0.0   Shareholders equity total   119 159 234 280 265 424 374 374   Interest-bearing liabilities   1,531 1,616 1,424 1,343 4,623 3,670 0.0 0.0   Balance sheet total (assets)   1,893 1,960 1,879 1,857 5,115 4,444 374 374   Net Debt   1,448 1,525 1,355 1,260 4,557 3,570 -374 -374     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   137 138 134 98.5 124 362 0.0 0.0   Gross profit growth   53.0% 0.8% -2.7% -26.5% 26.2% 191.2% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 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)   1,893 1,960 1,879 1,857 5,115 4,444 374 374   Balance sheet change%   4.8% 3.5% -4.1% -1.2% 175.5% -13.1% -91.6% 0.0%   Added value   136.5 137.7 133.9 98.5 95.1 362.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   73 38 83 -44 2,541 -116 -4,344 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   88.7% 88.1% 85.1% 77.6% 58.8% 73.4% 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 %   6.7% 6.5% 5.9% 4.1% 2.1% 8.9% 0.0% 0.0%   ROI %   7.2% 6.8% 6.2% 4.3% 2.1% 9.0% 0.0% 0.0%   ROE %   74.3% 28.2% 38.3% 18.1% -5.8% 46.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   6.3% 8.1% 12.4% 15.1% 5.2% 9.5% 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, %   1,060.4% 1,107.7% 1,011.5% 1,278.9% 3,665.5% 986.1% 0.0% 0.0%   Gearing %   1,281.3% 1,018.3% 608.9% 479.0% 1,746.8% 865.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 4.7% 1.2% 1.2% 3.1% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.4 0.2 0.2 1.5 0.2 0.0 0.0   Current Ratio   0.4 0.4 0.2 0.2 1.5 0.2 0.0 0.0   Cash and cash equivalent   83.1 91.1 69.3 83.3 65.9 100.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   -366.5 -400.2 -481.3 -458.3 259.1 -433.5 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 2018/12 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   137 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   137 0 0 0 0 0 0 0   EBIT / employee   121 0 0 0 0 0 0 0   Net earnings / employee   65 0 0 0 0 0 0 0