Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pedersen IT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   16.5% 4.1% 4.0% 8.6% 3.9% 1.9% 13.0% 10.2%   Credit score (0-100)   12 51 50 29 49 69 17 24   Credit rating   BB BBB BBB BB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,843 1,724 1,928 1,268 1,024 1,178 0.0 0.0   EBITDA   1,654 871 657 -105 35.0 453 0.0 0.0   EBIT   1,654 871 617 -168 4.0 422 0.0 0.0   Pre-tax profit (PTP)   1,653.9 863.8 495.0 -245.5 -158.2 362.5 0.0 0.0   Net earnings   1,288.5 673.3 385.9 -197.5 -193.6 335.3 0.0 0.0   Pre-tax profit without non-rec. items   1,654 864 495 -245 -158 362 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 127 157 51.7 20.7 0.0 0.0   Shareholders equity total   642 785 441 243 700 1,035 985 985   Interest-bearing liabilities   0.0 168 1,213 2,145 485 533 0.0 0.0   Balance sheet total (assets)   1,337 2,561 3,513 4,029 1,890 2,201 985 985   Net Debt   -1,151 -171 1,034 2,038 179 258 -985 -985     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,843 1,724 1,928 1,268 1,024 1,178 0.0 0.0   Gross profit growth   1,627.1% -6.5% 11.9% -34.2% -19.2% 15.0% -100.0% 0.0%   Employees   1 2 3 3 2 2 0 0   Employee growth %   0.0% 100.0% 50.0% 0.0% -33.3% 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)   1,337 2,561 3,513 4,029 1,890 2,201 985 985   Balance sheet change%   436.7% 91.6% 37.2% 14.7% -53.1% 16.4% -55.2% 0.0%   Added value   1,654.4 871.2 616.9 -167.7 4.0 421.9 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 87 -33 -136 -62 -21 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   89.8% 50.5% 32.0% -13.2% 0.4% 35.8% 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 %   208.6% 44.8% 22.0% -2.8% 2.6% 22.0% 0.0% 0.0%   ROI %   408.9% 109.4% 51.2% -5.2% 4.3% 32.7% 0.0% 0.0%   ROE %   332.6% 94.4% 63.0% -57.7% -41.0% 38.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   48.0% 30.7% 12.5% 6.0% 37.0% 47.0% 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, %   -69.6% -19.6% 157.3% -1,947.8% 510.5% 57.1% 0.0% 0.0%   Gearing %   0.0% 21.3% 275.0% 880.9% 69.3% 51.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 10.1% 24.9% 8.3% 17.9% 17.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.9 1.3 1.0 0.9 1.2 1.3 0.0 0.0   Current Ratio   1.9 1.4 1.1 1.0 1.5 1.9 0.0 0.0   Cash and cash equivalent   1,151.3 338.6 178.8 106.9 306.4 274.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   641.7 785.0 314.4 86.7 648.2 1,019.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,654 436 206 -56 2 211 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,654 436 219 -35 18 226 0 0   EBIT / employee   1,654 436 206 -56 2 211 0 0   Net earnings / employee   1,289 337 129 -66 -97 168 0 0