Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PERNILLE BÜLOW 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% 1.5% 1.5%   Bankruptcy risk   3.8% 2.1% 1.9% 1.7% 2.1% 2.7% 11.4% 11.4%   Credit score (0-100)   53 69 70 72 66 59 21 21   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.4 1.5 5.5 0.3 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   2,778 5,800 6,609 5,195 3,826 5,037 0.0 0.0   EBITDA   451 732 1,040 915 926 641 0.0 0.0   EBIT   259 650 964 529 555 250 0.0 0.0   Pre-tax profit (PTP)   19.0 473.7 811.4 367.7 201.8 -145.8 0.0 0.0   Net earnings   12.1 364.2 630.1 282.6 141.5 -135.7 0.0 0.0   Pre-tax profit without non-rec. items   19.0 474 811 368 202 -146 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   319 258 1,434 1,767 1,132 931 0.0 0.0   Shareholders equity total   2,865 3,230 3,860 4,142 4,284 4,148 3,648 3,648   Interest-bearing liabilities   569 3,112 609 1,317 3,444 2,084 0.0 0.0   Balance sheet total (assets)   14,234 18,625 19,082 18,312 19,023 18,382 3,648 3,648   Net Debt   562 3,100 592 790 3,434 2,017 -3,648 -3,648     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   2,778 5,800 6,609 5,195 3,826 5,037 0.0 0.0   Gross profit growth   -28.5% 108.8% 14.0% -21.4% -26.4% 31.7% -100.0% 0.0%   Employees   9 13 18 17 14 14 0 0   Employee growth %   0.0% 44.4% 38.5% -5.6% -17.6% 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)   14,234 18,625 19,082 18,312 19,023 18,382 3,648 3,648   Balance sheet change%   35.2% 30.8% 2.5% -4.0% 3.9% -3.4% -80.2% 0.0%   Added value   451.0 732.5 1,040.4 914.6 940.4 640.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -384 -165 1,100 -52 -1,006 -591 -931 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 (%)   9.3% 11.2% 14.6% 10.2% 14.5% 5.0% 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 %   2.6% 4.4% 5.5% 3.4% 3.0% 1.4% 0.0% 0.0%   ROI %   2.8% 4.8% 6.7% 4.0% 3.2% 1.5% 0.0% 0.0%   ROE %   0.4% 12.0% 17.8% 7.1% 3.4% -3.2% 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 %   20.1% 17.3% 20.6% 22.6% 22.5% 22.6% 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, %   124.7% 423.3% 56.9% 86.4% 370.8% 314.7% 0.0% 0.0%   Gearing %   19.8% 96.3% 15.8% 31.8% 80.4% 50.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   36.8% 13.7% 12.6% 27.0% 15.1% 14.7% 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   6.9 2.5 2.8 4.3 2.5 2.6 0.0 0.0   Current Ratio   12.0 3.3 3.4 6.2 4.1 4.2 0.0 0.0   Cash and cash equivalent   6.4 11.1 17.8 526.8 9.9 67.1 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   12,705.7 12,496.8 12,051.6 13,447.3 13,456.8 13,290.6 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   50 56 58 54 67 46 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   50 56 58 54 66 46 0 0   EBIT / employee   29 50 54 31 40 18 0 0   Net earnings / employee   1 28 35 17 10 -10 0 0