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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.8% 2.5% 2.8% 1.4% 1.3% 2.3% 10.1% 9.9%   Credit score (0-100)   73 62 57 77 79 65 24 25   Credit rating   A BBB BBB A A BBB BB BB   Credit limit (kDKK)   2.1 0.0 0.0 90.6 158.9 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,791 6,625 8,432 9,171 7,345 6,456 0.0 0.0   EBITDA   2,631 3,482 4,535 4,841 3,042 2,245 0.0 0.0   EBIT   584 1,606 2,777 3,077 1,226 649 0.0 0.0   Pre-tax profit (PTP)   340.1 1,546.1 2,758.6 2,963.0 1,436.5 480.9 0.0 0.0   Net earnings   265.3 1,200.8 2,151.7 2,310.5 1,120.0 375.0 0.0 0.0   Pre-tax profit without non-rec. items   340 1,546 2,759 2,963 1,437 481 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8,793 6,690 6,985 12,456 8,002 8,873 0.0 0.0   Shareholders equity total   2,574 3,774 5,926 8,237 9,357 1,732 1,232 1,232   Interest-bearing liabilities   5,364 2,741 2,880 3,033 8,034 3,446 0.0 0.0   Balance sheet total (assets)   16,310 18,694 22,949 27,798 25,179 14,924 1,232 1,232   Net Debt   5,364 1,912 2,879 634 8,034 2,886 -1,232 -1,232     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,791 6,625 8,432 9,171 7,345 6,456 0.0 0.0   Gross profit growth   13.6% 14.4% 27.3% 8.8% -19.9% -12.1% -100.0% 0.0%   Employees   6 6 7 8 8 7 0 0   Employee growth %   20.0% 0.0% 16.7% 14.3% 0.0% -12.5% -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)   16,310 18,694 22,949 27,798 25,179 14,924 1,232 1,232   Balance sheet change%   11.6% 14.6% 22.8% 21.1% -9.4% -40.7% -91.7% 0.0%   Added value   2,630.7 3,481.9 4,535.3 4,841.5 2,990.6 2,244.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,868 -3,978 -1,464 3,707 -6,270 -725 -8,873 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   10.1% 24.2% 32.9% 33.6% 16.7% 10.0% 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 %   3.9% 10.0% 14.5% 13.7% 7.2% 5.0% 0.0% 0.0%   ROI %   5.2% 17.5% 27.0% 21.2% 9.9% 6.9% 0.0% 0.0%   ROE %   10.9% 37.8% 44.4% 32.6% 12.7% 6.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   15.8% 20.2% 25.8% 29.6% 37.2% 11.6% 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, %   203.9% 54.9% 63.5% 13.1% 264.1% 128.6% 0.0% 0.0%   Gearing %   208.4% 72.6% 48.6% 36.8% 85.9% 199.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 5.1% 9.1% 17.2% 8.5% 9.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 1.0 1.3 1.4 1.2 0.7 0.0 0.0   Current Ratio   0.7 1.0 1.3 1.4 1.2 0.7 0.0 0.0   Cash and cash equivalent   0.0 828.8 1.0 2,398.8 0.0 560.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -3,181.8 -346.5 3,366.3 3,996.5 3,177.3 -2,494.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   438 580 648 605 374 321 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   438 580 648 605 380 321 0 0   EBIT / employee   97 268 397 385 153 93 0 0   Net earnings / employee   44 200 307 289 140 54 0 0