Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Robert B. Pedersen 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   2.2% 1.5% 2.6% 2.2% 1.8% 1.6% 14.5% 14.2%   Credit score (0-100)   68 78 61 65 71 73 15 15   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.1 6.2 0.0 0.0 0.9 1.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,144 1,742 1,587 1,847 1,740 1,734 0.0 0.0   EBITDA   717 295 333 226 211 149 0.0 0.0   EBIT   625 211 278 183 192 127 0.0 0.0   Pre-tax profit (PTP)   576.2 204.6 271.2 171.7 189.2 127.5 0.0 0.0   Net earnings   447.7 158.2 210.9 132.8 146.5 98.5 0.0 0.0   Pre-tax profit without non-rec. items   576 205 271 172 189 128 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   240 156 70.1 26.9 67.4 82.5 0.0 0.0   Shareholders equity total   507 465 576 509 405 504 354 354   Interest-bearing liabilities   0.0 144 0.0 234 403 42.6 0.0 0.0   Balance sheet total (assets)   1,281 1,299 1,119 1,421 1,411 1,086 354 354   Net Debt   -266 -587 -311 -290 -667 -477 -354 -354     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   2,144 1,742 1,587 1,847 1,740 1,734 0.0 0.0   Gross profit growth   -14.7% -18.8% -8.9% 16.4% -5.8% -0.3% -100.0% 0.0%   Employees   3 3 3 4 3 3 0 0   Employee growth %   -40.0% 0.0% 0.0% 33.3% -25.0% 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)   1,281 1,299 1,119 1,421 1,411 1,086 354 354   Balance sheet change%   90.5% 1.5% -13.9% 27.0% -0.8% -23.0% -67.4% 0.0%   Added value   717.4 295.0 333.1 225.7 234.8 149.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -185 -167 -141 -86 21 -7 -83 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   29.1% 12.1% 17.5% 9.9% 11.0% 7.3% 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 %   64.0% 16.5% 23.0% 14.4% 13.5% 10.2% 0.0% 0.0%   ROI %   125.0% 35.5% 47.0% 27.7% 24.7% 18.8% 0.0% 0.0%   ROE %   158.2% 32.6% 40.5% 24.5% 32.1% 21.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   39.6% 35.8% 51.5% 35.8% 28.7% 46.4% 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, %   -37.1% -199.0% -93.2% -128.5% -316.0% -319.9% 0.0% 0.0%   Gearing %   0.0% 31.0% 0.0% 46.0% 99.3% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.7% 10.9% 9.8% 9.3% 0.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   1.5 1.4 1.9 1.5 1.3 1.7 0.0 0.0   Current Ratio   1.5 1.4 1.9 1.5 1.3 1.7 0.0 0.0   Cash and cash equivalent   266.0 731.2 310.6 524.0 1,069.9 519.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   348.8 308.7 505.9 481.9 337.9 421.3 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   239 98 111 56 78 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   239 98 111 56 70 50 0 0   EBIT / employee   208 70 93 46 64 42 0 0   Net earnings / employee   149 53 70 33 49 33 0 0