Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PENTIA HOLDING DANMARK ApS - Group 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 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 2.1% 2.0% 0.8% 0.8% 4.9% 4.7%   Credit score (0-100)   0 0 67 67 93 90 44 46   Credit rating   N/A N/A A A AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 3.4 5.3 5,073.3 3,586.5 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 N/A 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   0.0 0.0 79,214 80,942 93,712 89,644 0.0 0.0   EBITDA   0.0 0.0 7,640 10,102 12,581 5,003 0.0 0.0   EBIT   0.0 0.0 7,640 10,102 9,877 2,157 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 12,247.0 7,827.0 9,515.9 2,030.4 0.0 0.0   Net earnings   0.0 0.0 12,247.0 7,827.0 6,778.1 1,334.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 7,640 10,102 9,516 2,030 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 1,674 1,531 0.0 0.0   Shareholders equity total   0.0 0.0 28,219 25,843 25,950 20,427 17,192 17,192   Interest-bearing liabilities   0.0 0.0 0.0 0.0 55.4 2.2 0.0 0.0   Balance sheet total (assets)   0.0 0.0 58,514 55,745 56,463 44,497 17,192 17,192   Net Debt   0.0 0.0 0.0 0.0 -16,349 -7,389 -11,948 -11,948     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 79,214 80,942 93,712 89,644 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 2.2% 15.8% -4.3% -100.0% 0.0%   Employees   0 0 112 107 123 119 0 0   Employee growth %   0.0% 0.0% 0.0% -4.5% 15.0% -3.3% -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 0 58,514 55,745 56,463 44,497 17,192 17,192   Balance sheet change%   0.0% 0.0% 0.0% -4.7% 1.3% -21.2% -61.4% 0.0%   Added value   0.0 0.0 7,640.0 10,102.0 9,877.1 5,003.2 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 0 0 6,337 -4,976 -1,667 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 9.6% 12.5% 10.5% 2.4% 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 %   0.0% 0.0% 13.1% 17.7% 17.5% 5.1% 0.0% 0.0%   ROI %   0.0% 0.0% 13.1% 17.7% 24.0% 10.9% 0.0% 0.0%   ROE %   0.0% 0.0% 43.4% 29.0% 27.3% 6.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 48.0% 48.9% 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, %   0.0% 0.0% 0.0% 0.0% -130.0% -147.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1,174.9% 1,964.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.3 2.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.1 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 16,404.6 7,391.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 0.0 0.0 22,710.0 17,479.4 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 N/A 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   0 0 68 94 80 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 68 94 102 42 0 0   EBIT / employee   0 0 68 94 80 18 0 0   Net earnings / employee   0 0 109 73 55 11 0 0