Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PrinterEksperten Service 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   17.5% 11.6% 14.8% 23.0% 23.8% 14.1% 20.3% 20.3%   Credit score (0-100)   10 21 13 3 3 15 5 5   Credit rating   B BB BB B B BB B B   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 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)  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   1,189 1,401 1,552 1,374 358 0.0 0.0 0.0   EBITDA   112 71.8 58.9 -358 358 0.0 0.0 0.0   EBIT   106 65.4 52.5 -381 358 0.0 0.0 0.0   Pre-tax profit (PTP)   101.1 67.9 66.5 -383.9 357.5 -1.5 0.0 0.0   Net earnings   72.6 45.1 44.0 -302.4 279.1 -4.7 0.0 0.0   Pre-tax profit without non-rec. items   101 67.9 66.5 -384 358 -1.5 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   18.9 12.5 6.1 69.3 0.0 0.0 0.0 0.0   Shareholders equity total   -62.0 -16.9 27.1 -275 3.8 -0.9 -50.9 -50.9   Interest-bearing liabilities   178 0.0 63.3 578 0.1 43.0 50.9 50.9   Balance sheet total (assets)   669 880 1,211 1,248 11.4 49.6 0.0 0.0   Net Debt   -45.7 -237 -113 568 -7.7 -6.2 50.9 50.9     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   1,189 1,401 1,552 1,374 358 0.0 0.0 0.0   Gross profit growth   17.2% 17.8% 10.8% -11.5% -74.0% -100.0% 0.0% 0.0%   Employees   2 3 3 3 0 0 0 0   Employee growth %   0.0% 50.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   669 880 1,211 1,248 11 50 0 0   Balance sheet change%   36.6% 31.6% 37.6% 3.0% -99.1% 336.5% -100.0% 0.0%   Added value   112.2 71.8 58.9 -358.1 380.7 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -13 -13 40 -69 0 0 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 -1.0 1.0 0.0 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 (%)   8.9% 4.7% 3.4% -27.7% 100.0% 0.0% 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 %   16.2% 8.8% 6.9% -27.6% 46.6% 0.0% 0.0% 0.0%   ROI %   49.2% 48.4% 54.1% -99.8% 123.0% 0.0% 0.0% 0.0%   ROE %   12.5% 5.8% 9.7% -47.4% 44.6% -17.5% 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 %   -8.5% -1.9% 2.2% -18.1% 33.4% -1.7% -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, %   -40.7% -330.7% -191.6% -158.5% -2.2% 0.0% 0.0% 0.0%   Gearing %   -286.9% 0.0% 233.6% -209.8% 2.0% -4,960.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.5% 19.9% 2.0% 0.0% 6.8% 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   0.6 0.8 0.6 0.4 1.5 1.0 0.0 0.0   Current Ratio   0.9 1.1 1.1 0.8 1.5 1.0 0.0 0.0   Cash and cash equivalent   223.6 237.4 176.1 9.7 7.8 49.2 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   -52.0 60.9 109.6 -256.0 3.8 -0.9 -25.4 -25.4   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   56 24 20 -119 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 24 20 -119 0 0 0 0   EBIT / employee   53 22 17 -127 0 0 0 0   Net earnings / employee   36 15 15 -101 0 0 0 0