Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Porsborg Consulting 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 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 16.0% 10.2% 7.2% 7.6% 15.8% 20.5% 20.1%   Credit score (0-100)   0 12 24 32 31 11 5 6   Credit rating   N/A BB BB BBB BB BB B B   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 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,063 1,202 1,243 1,039 368 0.0 0.0   EBITDA   0.0 277 245 340 200 -467 0.0 0.0   EBIT   0.0 277 245 340 200 -467 0.0 0.0   Pre-tax profit (PTP)   0.0 276.9 243.2 335.2 193.6 -455.8 0.0 0.0   Net earnings   0.0 212.3 189.2 335.2 149.6 -455.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 277 243 335 194 -456 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 262 351 741 890 434 64.5 64.5   Interest-bearing liabilities   0.0 13.7 35.4 9.2 18.6 32.5 0.0 0.0   Balance sheet total (assets)   0.0 415 615 886 1,053 533 64.5 64.5   Net Debt   0.0 -98.0 -297 -332 -628 -97.1 -64.5 -64.5     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 1,063 1,202 1,243 1,039 368 0.0 0.0   Gross profit growth   0.0% 0.0% 13.1% 3.4% -16.4% -64.6% -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)   0 415 615 886 1,053 533 64 64   Balance sheet change%   0.0% 0.0% 48.3% 44.0% 18.9% -49.4% -87.9% 0.0%   Added value   0.0 277.1 245.1 339.7 199.8 -466.6 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   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   0.0% 26.1% 20.4% 27.3% 19.2% -126.8% 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 %   0.0% 66.8% 47.6% 45.3% 20.6% -57.0% 0.0% 0.0%   ROI %   0.0% 100.4% 74.0% 59.8% 24.1% -65.7% 0.0% 0.0%   ROE %   0.0% 80.9% 61.7% 61.4% 18.3% -68.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   0.0% 63.3% 57.2% 83.6% 84.6% 81.5% 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, %   0.0% -35.4% -121.1% -97.7% -314.5% 20.8% 0.0% 0.0%   Gearing %   0.0% 5.2% 10.1% 1.2% 2.1% 7.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.3% 8.0% 20.1% 44.5% 14.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 2.7 2.3 6.1 6.5 5.4 0.0 0.0   Current Ratio   0.0 2.7 2.3 6.1 6.5 5.4 0.0 0.0   Cash and cash equivalent   0.0 111.7 332.3 340.9 646.9 129.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 262.3 351.5 740.7 890.3 434.5 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 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 277 245 340 200 -467 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 277 245 340 200 -467 0 0   EBIT / employee   0 277 245 340 200 -467 0 0   Net earnings / employee   0 212 189 335 150 -456 0 0