Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PARKEN Services 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% 1.7% 1.7%   Bankruptcy risk   7.4% 10.8% 45.7% 16.3% 2.0% 1.0% 6.5% 6.5%   Credit score (0-100)   34 24 0 10 68 84 37 37   Credit rating   BB BB C BB A A BBB BBB   Credit limit (kDKK)   0.0 -0.0 -0.0 0.0 0.9 3,144.7 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   7,238 6,424 2,222 7,687 18,123 69,486 0.0 0.0   EBITDA   -7,494 -11,959 -13,219 -2,659 787 20,308 0.0 0.0   EBIT   -8,714 -12,359 -15,772 -2,659 397 19,502 0.0 0.0   Pre-tax profit (PTP)   -8,551.3 -12,431.0 -15,853.3 -2,728.3 227.7 19,717.2 0.0 0.0   Net earnings   -8,551.3 -12,431.0 -15,853.3 -2,728.3 207.4 26,820.4 0.0 0.0   Pre-tax profit without non-rec. items   -8,551 -12,431 -15,853 -2,728 228 19,717 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   0.0 0.0 0.0 0.0 3,120 3,836 0.0 0.0   Shareholders equity total   1,311 880 -2,973 2,299 2,506 29,326 9,326 9,326   Interest-bearing liabilities   109 83.5 0.0 0.0 3,350 712 0.0 0.0   Balance sheet total (assets)   3,717 5,992 749 3,758 11,435 49,086 9,326 9,326   Net Debt   -1,762 -3,180 -370 -3,758 1,443 -27,179 -9,326 -9,326     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   7,238 6,424 2,222 7,687 18,123 69,486 0.0 0.0   Gross profit growth   103.2% -11.2% -65.4% 245.9% 135.8% 283.4% -100.0% 0.0%   Employees   15 20 22 9 36 139 0 0   Employee growth %   7.1% 33.3% 10.0% -59.1% 300.0% 286.1% -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)   3,717 5,992 749 3,758 11,435 49,086 9,326 9,326   Balance sheet change%   -72.1% 61.2% -87.5% 401.9% 204.3% 329.3% -81.0% 0.0%   Added value   -7,493.6 -11,958.7 -13,219.4 -2,659.3 397.3 20,308.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,973 -446 -2,965 0 2,730 -90 -3,836 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 1.0 2.0 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 (%)   -120.4% -192.4% -709.7% -34.6% 2.2% 28.1% 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 %   -99.4% -254.0% -324.0% -71.0% 5.3% 65.8% 0.0% 0.0%   ROI %   -147.9% -826.0% -1,143.5% -152.3% 9.8% 110.6% 0.0% 0.0%   ROE %   -153.1% -1,134.5% -1,946.4% -179.1% 8.6% 168.5% 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 %   37.3% 20.1% -79.9% 61.2% 21.9% 59.7% 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, %   23.5% 26.6% 2.8% 141.3% 183.3% -133.8% 0.0% 0.0%   Gearing %   8.3% 9.5% 0.0% 0.0% 133.7% 2.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   65.6% 102.7% 281.9% 0.0% 10.6% 9.6% 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   1.4 1.9 0.3 2.6 0.6 2.2 0.0 0.0   Current Ratio   1.4 1.2 0.3 2.6 0.9 2.3 0.0 0.0   Cash and cash equivalent   1,871.1 3,263.0 370.1 3,757.9 1,906.8 27,891.0 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   852.8 1,070.0 -1,786.8 2,298.6 -489.9 25,221.4 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  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   -500 -598 -601 -295 11 146 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -500 -598 -601 -295 22 146 0 0   EBIT / employee   -581 -618 -717 -295 11 140 0 0   Net earnings / employee   -570 -622 -721 -303 6 193 0 0