Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PADBORG ELEKTRO A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   1.6% 0.8% 0.8% 0.9% 1.1% 1.3% 11.1% 10.8%   Credit score (0-100)   76 92 90 89 84 78 22 23   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   3.8 210.2 241.7 228.0 89.7 28.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,242 2,160 2,255 1,736 1,625 1,400 0.0 0.0   EBITDA   392 577 1,053 835 462 347 0.0 0.0   EBIT   34.0 286 976 786 419 319 0.0 0.0   Pre-tax profit (PTP)   51.0 285.0 985.0 801.0 440.0 341.0 0.0 0.0   Net earnings   39.0 217.0 768.0 624.0 343.0 265.4 0.0 0.0   Pre-tax profit without non-rec. items   51.0 285 985 801 440 341 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   318 1,059 32.0 202 149 9.6 0.0 0.0   Shareholders equity total   1,690 1,817 1,543 1,917 1,636 1,558 693 693   Interest-bearing liabilities   0.0 0.0 9.0 0.0 6.0 6.5 0.0 0.0   Balance sheet total (assets)   2,333 2,701 2,499 2,545 2,348 2,109 693 693   Net Debt   -606 -472 -1,237 -893 -723 -1,069 -693 -693     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,242 2,160 2,255 1,736 1,625 1,400 0.0 0.0   Gross profit growth   -27.4% -3.7% 4.4% -23.0% -6.4% -13.9% -100.0% 0.0%   Employees   5 4 2 2 2 2 0 0   Employee growth %   -16.7% -20.0% -50.0% 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)   2,333 2,701 2,499 2,545 2,348 2,109 693 693   Balance sheet change%   -27.8% 15.8% -7.5% 1.8% -7.7% -10.2% -67.1% 0.0%   Added value   392.0 577.0 1,053.0 835.0 468.0 347.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -670 450 -1,104 121 -96 -167 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   1.5% 13.2% 43.3% 45.3% 25.8% 22.8% 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 %   2.3% 12.1% 38.4% 32.1% 18.1% 15.3% 0.0% 0.0%   ROI %   3.0% 16.4% 55.6% 46.2% 24.6% 21.0% 0.0% 0.0%   ROE %   1.9% 12.4% 45.7% 36.1% 19.3% 16.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   72.4% 67.3% 61.7% 75.3% 69.7% 73.9% 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, %   -154.6% -81.8% -117.5% -106.9% -156.5% -307.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.6% 0.0% 0.4% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   70.6% 0.0% 311.1% 200.0% 100.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 1.2 1.7 2.5 2.2 2.6 0.0 0.0   Current Ratio   3.4 2.4 2.6 3.8 3.2 4.0 0.0 0.0   Cash and cash equivalent   606.0 472.0 1,246.0 893.0 729.0 1,075.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,427.0 967.0 1,528.0 1,734.0 1,513.0 1,570.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   78 144 527 418 234 174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 144 527 418 231 174 0 0   EBIT / employee   7 72 488 393 210 160 0 0   Net earnings / employee   8 54 384 312 172 133 0 0