Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PETER BANG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.5% 1.3% 2.9% 1.4% 1.4% 6.8% 6.8%   Credit score (0-100)   81 77 79 56 77 77 35 35   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   4,406.9 1,750.7 4,968.9 0.1 3,061.7 3,547.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -935 -796 -624 -639 -719 -300 0.0 0.0   EBITDA   -935 -796 -624 -639 -719 -300 0.0 0.0   EBIT   -935 -796 -624 -639 -719 -300 0.0 0.0   Pre-tax profit (PTP)   14,966.9 11,238.9 20,512.5 -32,535.6 24,105.6 42,944.6 0.0 0.0   Net earnings   9,280.0 8,830.2 16,476.6 -27,495.2 16,503.5 30,531.1 0.0 0.0   Pre-tax profit without non-rec. items   14,967 11,239 20,512 -32,536 24,106 42,945 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   452,414 461,245 477,721 450,226 466,730 497,261 488,592 488,592   Interest-bearing liabilities   9,948 10,230 10,257 10,414 10,891 11,276 0.0 0.0   Balance sheet total (assets)   537,149 546,850 569,254 541,040 559,268 603,896 488,592 488,592   Net Debt   -185,568 -201,538 -192,095 -152,463 -160,237 -158,716 -488,592 -488,592     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -935 -796 -624 -639 -719 -300 0.0 0.0   Gross profit growth   6.7% 14.8% 21.6% -2.3% -12.5% 58.2% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   537,149 546,850 569,254 541,040 559,268 603,896 488,592 488,592   Balance sheet change%   2.1% 1.8% 4.1% -5.0% 3.4% 8.0% -19.1% 0.0%   Added value   -935.0 -796.4 -624.5 -638.9 -718.6 -300.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   6.7% 6.2% 8.3% 4.6% 8.9% 13.0% 0.0% 0.0%   ROI %   3.6% 2.8% 5.6% 1.4% 5.9% 9.7% 0.0% 0.0%   ROE %   2.1% 1.9% 3.5% -5.9% 3.6% 6.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   84.2% 84.3% 83.9% 83.2% 83.5% 82.3% 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, %   19,846.7% 25,306.8% 30,762.3% 23,861.9% 22,298.0% 52,901.4% 0.0% 0.0%   Gearing %   2.2% 2.2% 2.1% 2.3% 2.3% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.6% 19.6% 63.1% 377.6% 31.5% 45.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.8 6.0 6.0 5.8 5.8 5.4 0.0 0.0   Current Ratio   5.8 6.0 6.0 5.8 5.8 5.4 0.0 0.0   Cash and cash equivalent   195,516.7 211,768.4 202,352.7 162,876.3 171,128.6 169,991.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   234,843.9 250,571.7 265,573.8 289,748.8 277,749.5 309,271.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0