Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Powerhouse 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% 0.3% 0.3%   Bankruptcy risk   1.4% 1.3% 1.3% 1.5% 1.1% 0.8% 9.4% 9.4%   Credit score (0-100)   80 82 79 75 83 91 26 26   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   20.0 47.7 30.5 9.8 110.5 392.0 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   456 575 352 388 426 584 0.0 0.0   EBITDA   456 575 352 388 426 584 0.0 0.0   EBIT   1,090 656 368 327 426 1,034 0.0 0.0   Pre-tax profit (PTP)   913.5 552.6 262.1 242.9 342.8 966.9 0.0 0.0   Net earnings   716.9 455.9 156.8 207.8 267.4 853.2 0.0 0.0   Pre-tax profit without non-rec. items   913 553 262 243 343 967 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   6,900 7,200 7,300 7,300 7,300 7,750 0.0 0.0   Shareholders equity total   1,960 2,416 2,573 2,781 3,048 3,901 3,851 3,851   Interest-bearing liabilities   3,282 3,334 3,144 2,867 2,807 2,469 0.0 0.0   Balance sheet total (assets)   7,011 7,212 7,300 7,305 7,394 7,928 3,851 3,851   Net Debt   3,230 3,322 3,144 2,867 2,759 2,301 -3,851 -3,851     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   456 575 352 388 426 584 0.0 0.0   Gross profit growth   14.0% 26.3% -38.9% 10.3% 9.8% 37.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,011 7,212 7,300 7,305 7,394 7,928 3,851 3,851   Balance sheet change%   9.1% 2.9% 1.2% 0.1% 1.2% 7.2% -51.4% 0.0%   Added value   1,090.1 656.4 368.2 327.1 425.7 1,034.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   800 300 100 0 0 450 -7,750 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 (%)   239.3% 114.1% 104.7% 84.4% 100.0% 177.0% 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 %   16.2% 9.2% 5.1% 4.5% 5.8% 13.5% 0.0% 0.0%   ROI %   17.7% 9.8% 5.3% 4.7% 6.0% 13.9% 0.0% 0.0%   ROE %   44.8% 20.8% 6.3% 7.8% 9.2% 24.6% 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 %   28.0% 33.5% 35.2% 38.1% 41.2% 49.2% 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, %   709.1% 577.4% 894.2% 739.3% 648.1% 393.8% 0.0% 0.0%   Gearing %   167.4% 138.0% 122.2% 103.1% 92.1% 63.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 3.1% 3.3% 2.8% 2.9% 2.6% 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   0.3 0.0 0.0 0.0 0.2 0.4 0.0 0.0   Current Ratio   0.3 0.0 0.0 0.0 0.2 0.4 0.0 0.0   Cash and cash equivalent   51.9 12.2 0.0 0.0 48.1 168.1 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   -209.5 -622.3 -654.2 -616.5 -470.5 -234.0 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  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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0