Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Planke-bord.dk 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% 2.9% 2.9%   Bankruptcy risk   1.6% 1.2% 1.0% 1.2% 2.5% 2.6% 9.7% 9.5%   Credit score (0-100)   77 83 85 81 62 60 25 26   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   3.0 48.8 148.1 70.7 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 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   1,337 2,319 2,637 2,376 2,138 2,025 0.0 0.0   EBITDA   295 797 801 421 -30.4 193 0.0 0.0   EBIT   259 770 762 378 -71.1 171 0.0 0.0   Pre-tax profit (PTP)   258.9 755.2 746.0 342.6 -71.5 24.6 0.0 0.0   Net earnings   204.9 589.5 581.6 255.9 -56.1 16.4 0.0 0.0   Pre-tax profit without non-rec. items   259 755 746 343 -71.5 24.6 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   108 81.1 111 108 67.5 45.9 0.0 0.0   Shareholders equity total   738 1,327 1,909 2,165 2,109 2,125 1,901 1,901   Interest-bearing liabilities   92.0 403 329 233 152 336 0.0 0.0   Balance sheet total (assets)   1,439 3,110 3,586 3,373 3,271 3,458 1,901 1,901   Net Debt   -91.2 -109 -440 63.2 102 -213 -1,901 -1,901     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   1,337 2,319 2,637 2,376 2,138 2,025 0.0 0.0   Gross profit growth   -1.8% 73.4% 13.7% -9.9% -10.0% -5.3% -100.0% 0.0%   Employees   3 4 4 5 5 4 0 0   Employee growth %   0.0% 33.3% 0.0% 25.0% 0.0% -20.0% -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)   1,439 3,110 3,586 3,373 3,271 3,458 1,901 1,901   Balance sheet change%   27.7% 116.1% 15.3% -5.9% -3.0% 5.7% -45.0% 0.0%   Added value   295.5 797.3 800.7 420.9 -28.6 192.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -73 -55 -9 -45 -81 -43 -46 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 -1.0 1.0 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 (%)   19.4% 33.2% 28.9% 15.9% -3.3% 8.5% 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 %   21.4% 34.0% 22.9% 11.4% -1.4% 2.5% 0.0% 0.0%   ROI %   35.6% 60.5% 38.7% 17.2% -2.1% 3.5% 0.0% 0.0%   ROE %   32.3% 57.1% 36.0% 12.6% -2.6% 0.8% 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 %   51.3% 42.7% 53.2% 64.2% 64.5% 62.9% 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, %   -30.9% -13.7% -54.9% 15.0% -336.2% -110.5% 0.0% 0.0%   Gearing %   12.5% 30.3% 17.3% 10.8% 7.2% 15.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 7.6% 5.7% 19.6% 12.2% 24.2% 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   0.6 0.6 0.8 0.3 0.3 0.9 0.0 0.0   Current Ratio   1.5 1.6 1.9 2.4 2.2 2.5 0.0 0.0   Cash and cash equivalent   183.1 511.7 769.0 170.3 50.1 548.4 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   363.2 877.7 1,350.4 1,458.4 1,344.0 1,633.7 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   98 199 200 84 -6 48 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 199 200 84 -6 48 0 0   EBIT / employee   86 193 191 76 -14 43 0 0   Net earnings / employee   68 147 145 51 -11 4 0 0