Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PANDRUP 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.7% 1.9% 1.7% 1.6% 6.8% 18.4% 20.4% 20.4%   Credit score (0-100)   75 71 74 76 35 7 5 4   Credit rating   A A A A BBB B B B   Credit limit (kDKK)   0.2 0.0 0.2 0.8 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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   296 220 342 408 260 -172 0.0 0.0   EBITDA   296 220 342 408 243 -172 0.0 0.0   EBIT   224 146 268 320 146 -172 0.0 0.0   Pre-tax profit (PTP)   65.0 -19.0 100.0 195.0 1.0 -327.6 0.0 0.0   Net earnings   51.0 -31.0 61.0 135.0 -21.0 -278.4 0.0 0.0   Pre-tax profit without non-rec. items   65.0 -19.0 100 195 1.0 -328 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   8,159 8,084 8,011 7,937 0.0 0.0 0.0 0.0   Shareholders equity total   73.0 43.0 103 238 218 -60.3 -185 -185   Interest-bearing liabilities   7,898 7,766 7,645 7,457 6,078 90.7 185 185   Balance sheet total (assets)   8,258 8,114 8,029 7,983 6,599 63.0 0.0 0.0   Net Debt   7,898 7,766 7,645 7,457 -99.0 82.5 185 185     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   296 220 342 408 260 -172 0.0 0.0   Gross profit growth   0.0% -25.7% 55.5% 19.3% -36.3% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   8,258 8,114 8,029 7,983 6,599 63 0 0   Balance sheet change%   0.0% -1.7% -1.0% -0.6% -17.3% -99.0% -100.0% 0.0%   Added value   296.0 220.0 342.0 408.0 234.0 -172.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,087 -149 -147 -162 -8,034 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   75.7% 66.4% 78.4% 78.4% 56.2% 100.0% 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 %   2.7% 1.8% 3.3% 4.0% 2.0% -5.1% 0.0% 0.0%   ROI %   2.8% 1.9% 3.4% 4.1% 2.1% -5.4% 0.0% 0.0%   ROE %   69.9% -53.4% 83.6% 79.2% -9.2% -198.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   0.9% 0.5% 1.3% 3.0% 3.3% -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, %   2,668.2% 3,530.0% 2,235.4% 1,827.7% -40.7% -47.9% 0.0% 0.0%   Gearing %   10,819.2% 18,060.5% 7,422.3% 3,133.2% 2,788.1% -150.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 2.1% 2.2% 1.7% 2.1% 5.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.0 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.0 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 6,177.0 8.1 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   -2,080.0 -2,159.0 -2,127.0 -1,992.0 231.0 -60.3 -92.7 -92.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   296 220 342 408 234 -172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   296 220 342 408 243 -172 0 0   EBIT / employee   224 146 268 320 146 -172 0 0   Net earnings / employee   51 -31 61 135 -21 -278 0 0