Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PER POULSEN EJENDOMME 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 1.8% 1.6% 2.2% 1.7% 1.8% 10.0% 10.0%   Credit score (0-100)   73 71 74 66 71 72 25 25   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   1.4 1.5 9.1 0.1 3.3 2.1 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   688 736 688 642 596 732 0.0 0.0   EBITDA   668 716 659 163 539 449 0.0 0.0   EBIT   668 716 659 163 539 449 0.0 0.0   Pre-tax profit (PTP)   546.3 615.2 603.0 123.2 516.1 427.7 0.0 0.0   Net earnings   426.0 479.9 517.3 132.8 416.0 334.5 0.0 0.0   Pre-tax profit without non-rec. items   546 615 603 123 516 428 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   7,805 8,303 8,071 5,777 5,600 5,479 0.0 0.0   Shareholders equity total   2,120 2,600 3,117 3,170 3,586 3,221 3,096 3,096   Interest-bearing liabilities   4,826 5,096 3,798 2,297 2,212 1,884 0.0 0.0   Balance sheet total (assets)   7,974 8,840 8,226 6,380 6,448 5,791 3,096 3,096   Net Debt   4,826 5,096 3,798 2,297 2,179 1,884 -3,096 -3,096     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   688 736 688 642 596 732 0.0 0.0   Gross profit growth   8.9% 7.0% -6.5% -6.7% -7.1% 22.7% -100.0% 0.0%   Employees   1 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   7,974 8,840 8,226 6,380 6,448 5,791 3,096 3,096   Balance sheet change%   -2.7% 10.9% -6.9% -22.4% 1.1% -10.2% -46.5% 0.0%   Added value   667.6 715.7 658.5 163.5 538.8 449.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -209 498 -232 -2,295 -177 -121 -5,479 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   97.1% 97.3% 95.7% 25.5% 90.3% 61.4% 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 %   8.3% 8.5% 7.7% 2.3% 8.6% 7.5% 0.0% 0.0%   ROI %   8.9% 9.0% 8.2% 2.5% 9.0% 7.7% 0.0% 0.0%   ROE %   22.3% 20.3% 18.1% 4.2% 12.3% 9.8% 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 %   26.6% 29.5% 38.0% 49.7% 55.6% 55.6% 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, %   722.9% 711.9% 576.7% 1,405.2% 404.4% 419.2% 0.0% 0.0%   Gearing %   227.6% 196.0% 121.8% 72.5% 61.7% 58.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.0% 1.2% 1.5% 1.5% 1.4% 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   0.1 0.2 0.1 0.7 1.4 0.7 0.0 0.0   Current Ratio   0.1 0.2 0.1 0.7 1.4 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 32.7 0.0 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   -1,560.5 -1,750.1 -1,062.0 -232.6 232.2 -137.1 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   668 716 0 163 539 449 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   668 716 0 163 539 449 0 0   EBIT / employee   668 716 0 163 539 449 0 0   Net earnings / employee   426 480 0 133 416 335 0 0