Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PUDDERDÅSERNE 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% 1.9% 1.9%   Bankruptcy risk   13.4% 9.4% 3.6% 6.7% 7.3% 5.7% 15.0% 15.0%   Credit score (0-100)   18 27 52 34 32 39 14 14   Credit rating   BB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  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   556 838 1,340 1,070 999 1,093 0.0 0.0   EBITDA   39.1 307 777 84.1 116 106 0.0 0.0   EBIT   39.1 307 777 84.1 116 106 0.0 0.0   Pre-tax profit (PTP)   39.6 306.9 775.8 79.2 111.2 98.2 0.0 0.0   Net earnings   30.1 237.7 602.2 57.4 82.8 70.8 0.0 0.0   Pre-tax profit without non-rec. items   39.6 307 776 79.2 111 98.2 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   133 281 662 159 242 313 233 233   Interest-bearing liabilities   0.0 0.0 0.4 0.0 0.3 2.5 0.0 0.0   Balance sheet total (assets)   290 539 1,235 658 678 660 233 233   Net Debt   -52.2 -159 -599 -123 -113 -70.4 -233 -233     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   556 838 1,340 1,070 999 1,093 0.0 0.0   Gross profit growth   21.6% 50.7% 59.9% -20.2% -6.6% 9.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   290 539 1,235 658 678 660 233 233   Balance sheet change%   18.7% 86.1% 129.2% -46.7% 3.0% -2.7% -64.7% 0.0%   Added value   39.1 306.8 776.5 84.1 115.6 106.3 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 0 0 0 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 (%)   7.0% 36.6% 57.9% 7.9% 11.6% 9.7% 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 %   14.9% 74.1% 87.6% 8.9% 17.3% 15.9% 0.0% 0.0%   ROI %   33.6% 148.3% 164.7% 20.5% 57.6% 38.1% 0.0% 0.0%   ROE %   25.5% 114.9% 127.8% 14.0% 41.3% 25.5% 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 %   46.0% 52.1% 53.6% 24.2% 35.7% 47.4% 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, %   -133.5% -51.8% -77.2% -145.9% -97.7% -66.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.0% 0.1% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 421.0% 2,504.3% 3,203.7% 596.3% 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   1.9 2.1 2.1 1.2 1.5 1.8 0.0 0.0   Current Ratio   1.9 2.1 2.1 1.2 1.5 1.8 0.0 0.0   Cash and cash equivalent   52.2 158.8 599.6 122.7 113.2 72.8 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   133.1 280.7 626.8 124.2 207.0 277.8 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   20 153 388 42 58 53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 153 388 42 58 53 0 0   EBIT / employee   20 153 388 42 58 53 0 0   Net earnings / employee   15 119 301 29 41 35 0 0