Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PLANO PACK 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   1.9% 1.0% 0.8% 0.8% 0.6% 0.9% 10.6% 10.6%   Credit score (0-100)   72 88 92 92 96 87 23 23   Credit rating   A A AA AA AA A BB BB   Credit limit (kDKK)   0.9 399.8 722.3 803.3 851.7 981.4 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   1,734 2,970 3,994 4,110 5,048 5,437 0.0 0.0   EBITDA   188 2,021 2,515 3,177 2,807 3,334 0.0 0.0   EBIT   188 2,021 2,515 3,177 2,807 3,334 0.0 0.0   Pre-tax profit (PTP)   147.7 2,009.1 2,505.5 3,133.9 2,735.8 3,292.5 0.0 0.0   Net earnings   85.9 1,564.2 1,951.0 2,441.8 2,131.2 2,565.2 0.0 0.0   Pre-tax profit without non-rec. items   148 2,009 2,505 3,134 2,736 3,293 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   215 170 90.3 2,150 2,945 336 0.0 0.0   Shareholders equity total   2,760 4,324 4,775 5,717 5,848 8,414 5,414 5,414   Interest-bearing liabilities   76.4 241 16.6 157 833 25.1 0.0 0.0   Balance sheet total (assets)   3,728 6,024 7,539 8,908 11,361 11,320 5,414 5,414   Net Debt   -865 -1,565 -3,876 -2,799 -1,045 -6,112 -5,414 -5,414     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   1,734 2,970 3,994 4,110 5,048 5,437 0.0 0.0   Gross profit growth   -5.5% 71.2% 34.5% 2.9% 22.8% 7.7% -100.0% 0.0%   Employees   4 4 5 4 6 5 0 0   Employee growth %   -20.0% 0.0% 25.0% -20.0% 50.0% -16.7% -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)   3,728 6,024 7,539 8,908 11,361 11,320 5,414 5,414   Balance sheet change%   -27.6% 61.6% 25.1% 18.2% 27.5% -0.4% -52.2% 0.0%   Added value   187.8 2,020.6 2,514.9 3,177.2 2,807.3 3,334.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -127 -45 -80 2,060 795 -2,609 -336 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 (%)   10.8% 68.0% 63.0% 77.3% 55.6% 61.3% 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 %   4.7% 43.0% 38.6% 39.6% 29.0% 31.5% 0.0% 0.0%   ROI %   6.4% 55.4% 55.4% 56.1% 38.3% 41.9% 0.0% 0.0%   ROE %   3.2% 44.2% 42.9% 46.5% 36.9% 36.0% 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 %   74.0% 71.8% 63.3% 64.2% 51.5% 74.3% 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, %   -460.3% -77.4% -154.1% -88.1% -37.2% -183.3% 0.0% 0.0%   Gearing %   2.8% 5.6% 0.3% 2.7% 14.2% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.3% 53.8% 85.2% 142.3% 41.3% 64.4% 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   2.5 2.5 2.2 2.3 1.6 3.3 0.0 0.0   Current Ratio   3.9 3.6 2.7 2.9 2.2 3.7 0.0 0.0   Cash and cash equivalent   941.0 1,805.4 3,892.2 2,955.6 1,878.4 6,137.5 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   2,605.6 4,222.7 4,666.4 4,263.0 4,519.5 7,859.5 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   47 505 503 794 468 667 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   47 505 503 794 468 667 0 0   EBIT / employee   47 505 503 794 468 667 0 0   Net earnings / employee   21 391 390 610 355 513 0 0