Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

P. Christensen Mobility A/S 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   1.3% 1.8% 1.8% 1.8% 0.9% 0.9% 13.9% 13.6%   Credit score (0-100)   82 73 72 71 88 87 16 17   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   58.0 2.4 3.4 6.1 811.4 801.6 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   5,100 5,791 6,625 8,432 9,171 7,345 0.0 0.0   EBITDA   2,443 2,631 3,482 4,535 4,841 3,042 0.0 0.0   EBIT   390 584 1,606 2,777 3,077 1,226 0.0 0.0   Pre-tax profit (PTP)   167.0 340.1 1,546.1 2,758.6 2,963.0 1,436.5 0.0 0.0   Net earnings   130.2 265.3 1,200.8 2,151.7 2,310.5 1,120.0 0.0 0.0   Pre-tax profit without non-rec. items   167 340 1,546 2,759 2,963 1,437 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   11,615 8,793 6,690 6,985 12,456 8,002 0.0 0.0   Shareholders equity total   2,308 2,574 3,774 5,926 8,237 9,357 357 357   Interest-bearing liabilities   4,841 5,364 2,741 2,880 3,033 8,034 0.0 0.0   Balance sheet total (assets)   14,610 16,310 18,694 22,949 27,798 25,179 357 357   Net Debt   4,841 5,364 1,912 2,879 634 8,034 -357 -357     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   5,100 5,791 6,625 8,432 9,171 7,345 0.0 0.0   Gross profit growth   28.0% 13.6% 14.4% 27.3% 8.8% -19.9% -100.0% 0.0%   Employees   5 6 6 7 8 8 0 0   Employee growth %   25.0% 20.0% 0.0% 16.7% 14.3% 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)   14,610 16,310 18,694 22,949 27,798 25,179 357 357   Balance sheet change%   106.4% 11.6% 14.6% 22.8% 21.1% -9.4% -98.6% 0.0%   Added value   2,443.0 2,630.7 3,481.9 4,535.3 4,835.4 3,041.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,082 -4,868 -3,978 -1,464 3,707 -6,270 -8,002 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 (%)   7.7% 10.1% 24.2% 32.9% 33.6% 16.7% 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 %   3.7% 3.9% 10.0% 14.5% 13.7% 7.2% 0.0% 0.0%   ROI %   4.7% 5.2% 17.5% 27.0% 21.2% 9.9% 0.0% 0.0%   ROE %   5.8% 10.9% 37.8% 44.4% 32.6% 12.7% 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 %   15.8% 15.8% 20.2% 25.8% 29.6% 37.2% 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, %   198.2% 203.9% 54.9% 63.5% 13.1% 264.1% 0.0% 0.0%   Gearing %   209.7% 208.4% 72.6% 48.6% 36.8% 85.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 5.1% 5.1% 9.1% 17.2% 8.5% 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   0.4 0.7 1.0 1.3 1.4 1.2 0.0 0.0   Current Ratio   0.4 0.7 1.0 1.3 1.4 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 828.8 1.0 2,398.8 0.0 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   -4,256.4 -3,181.8 -346.5 3,366.3 3,996.5 3,177.3 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   489 438 580 648 604 380 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   489 438 580 648 605 380 0 0   EBIT / employee   78 97 268 397 385 153 0 0   Net earnings / employee   26 44 200 307 289 140 0 0