Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

P.E. Invest 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% 2.1% 2.1%   Bankruptcy risk   8.7% 7.2% 9.4% 10.7% 9.8% 9.5% 15.5% 15.5%   Credit score (0-100)   30 35 26 21 24 25 13 13   Credit rating   BB BBB BB BB BB BB 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   35.9 9.5 3.0 6.0 27.2 30.1 0.0 0.0   EBITDA   35.9 6.5 3.0 6.0 27.2 30.1 0.0 0.0   EBIT   30.8 1.4 2.6 6.0 19.7 20.1 0.0 0.0   Pre-tax profit (PTP)   6.2 162.9 58.2 44.4 -120.7 18.1 0.0 0.0   Net earnings   4.8 126.9 45.0 34.5 -120.7 18.1 0.0 0.0   Pre-tax profit without non-rec. items   6.2 163 58.2 44.4 -121 18.1 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   5.6 0.4 0.0 0.0 42.4 32.4 0.0 0.0   Shareholders equity total   60.2 187 232 267 146 164 114 114   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.2 0.3 0.0 0.0   Balance sheet total (assets)   67.4 228 250 281 165 177 114 114   Net Debt   -61.4 -227 -250 -281 -115 -141 -114 -114     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   35.9 9.5 3.0 6.0 27.2 30.1 0.0 0.0   Gross profit growth   266.9% -73.5% -68.6% 101.1% 353.3% 10.5% -100.0% 0.0%   Employees   0 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)   67 228 250 281 165 177 114 114   Balance sheet change%   -4.1% 238.8% 9.5% 12.5% -41.2% 7.2% -35.8% 0.0%   Added value   35.9 6.5 3.0 6.0 19.7 30.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 -10 -1 0 35 -20 -32 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 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 (%)   85.7% 14.5% 85.7% 100.0% 72.5% 66.8% 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 %   44.7% 112.2% 25.4% 17.3% 8.8% 11.7% 0.0% 0.0%   ROI %   53.2% 134.2% 29.0% 18.4% 9.6% 13.0% 0.0% 0.0%   ROE %   8.3% 102.6% 21.5% 13.8% -58.5% 11.7% 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 %   89.3% 81.9% 92.8% 94.7% 88.1% 92.3% 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, %   -170.9% -3,487.7% -8,376.8% -4,690.3% -422.3% -468.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 144,733.0% 884.6% 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   8.6 5.5 13.9 18.9 6.2 10.7 0.0 0.0   Current Ratio   8.6 5.5 13.9 18.9 6.2 10.7 0.0 0.0   Cash and cash equivalent   61.4 226.7 250.0 281.4 115.0 141.0 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   -6.7 -39.9 -17.3 -14.4 -11.7 -9.5 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   0 7 3 6 20 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 7 3 6 27 30 0 0   EBIT / employee   0 1 3 6 20 20 0 0   Net earnings / employee   0 127 45 34 -121 18 0 0