Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PØLSEMAGERIET 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.8% 5.8%   Bankruptcy risk   1.4% 1.2% 1.1% 1.1% 1.1% 1.0% 9.3% 9.3%   Credit score (0-100)   79 82 84 83 85 86 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   20.9 70.3 146.5 142.0 182.5 243.5 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   1,684 1,560 2,163 2,781 2,759 2,844 0.0 0.0   EBITDA   689 610 785 546 669 631 0.0 0.0   EBIT   428 337 507 207 356 288 0.0 0.0   Pre-tax profit (PTP)   411.5 324.3 489.2 192.9 345.3 283.6 0.0 0.0   Net earnings   318.7 253.0 380.3 152.0 270.3 220.6 0.0 0.0   Pre-tax profit without non-rec. items   412 324 489 193 345 284 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   401 603 1,573 1,415 1,102 1,560 0.0 0.0   Shareholders equity total   2,123 2,268 2,538 2,577 2,765 2,896 2,713 2,713   Interest-bearing liabilities   0.0 0.0 4.2 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,585 2,858 3,112 3,159 3,291 3,406 2,713 2,713   Net Debt   -1,511 -1,565 -817 -872 -1,266 -912 -2,713 -2,713     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   1,684 1,560 2,163 2,781 2,759 2,844 0.0 0.0   Gross profit growth   -9.8% -7.3% 38.7% 28.6% -0.8% 3.1% -100.0% 0.0%   Employees   2 2 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 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)   2,585 2,858 3,112 3,159 3,291 3,406 2,713 2,713   Balance sheet change%   5.3% 10.6% 8.9% 1.5% 4.2% 3.5% -20.3% 0.0%   Added value   689.0 609.5 784.9 546.0 694.7 631.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -522 -70 691 -496 -627 115 -1,560 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 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 (%)   25.4% 21.6% 23.4% 7.5% 12.9% 10.1% 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 %   17.0% 12.4% 17.0% 6.6% 11.1% 8.6% 0.0% 0.0%   ROI %   21.2% 15.3% 20.9% 8.1% 13.4% 10.1% 0.0% 0.0%   ROE %   15.8% 11.5% 15.8% 5.9% 10.1% 7.8% 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 %   82.1% 79.4% 81.6% 81.6% 84.0% 85.0% 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, %   -219.3% -256.8% -104.1% -159.7% -189.1% -144.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 846.2% 676.1% 0.0% 0.0% 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   4.1 3.5 2.0 2.3 3.2 2.8 0.0 0.0   Current Ratio   4.7 4.0 2.7 3.1 4.2 3.8 0.0 0.0   Cash and cash equivalent   1,510.7 1,565.5 821.5 872.1 1,265.6 912.0 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   1,721.8 1,696.6 968.1 1,174.5 1,671.6 1,360.7 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   344 305 262 182 232 210 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   344 305 262 182 223 210 0 0   EBIT / employee   214 169 169 69 119 96 0 0   Net earnings / employee   159 126 127 51 90 74 0 0