Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PN Kratkær ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8%   Bankruptcy risk   2.1% 4.7% 3.2% 3.2% 4.6% 3.5% 15.6% 14.3%   Credit score (0-100)   69 47 56 56 45 53 12 3   Credit rating   BBB BB BB BB BB BB B B   Credit limit (kDKK)   0.2 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   617 8.6 52.5 27.3 -101 -98.8 0.0 0.0   EBITDA   617 8.6 52.5 27.3 -101 -98.8 0.0 0.0   EBIT   532 -76.1 -32.3 -67.7 -196 -194 0.0 0.0   Pre-tax profit (PTP)   476.7 -111.9 -79.1 -117.1 -249.9 -243.2 0.0 0.0   Net earnings   367.7 -83.5 -61.6 -91.4 -196.0 -189.7 0.0 0.0   Pre-tax profit without non-rec. items   477 -112 -79.1 -117 -250 -243 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   3,208 3,124 3,539 3,444 3,349 3,254 0.0 0.0   Shareholders equity total   1,773 1,690 2,018 1,927 1,731 1,541 -1,002 -1,002   Interest-bearing liabilities   965 1,094 1,112 792 985 1,301 1,002 1,002   Balance sheet total (assets)   3,858 3,563 3,898 3,798 3,691 3,643 0.0 0.0   Net Debt   965 1,094 1,101 774 981 1,301 1,002 1,002     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   617 8.6 52.5 27.3 -101 -98.8 0.0 0.0   Gross profit growth   33.2% -98.6% 507.3% -48.0% 0.0% 1.9% 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)   3,858 3,563 3,898 3,798 3,691 3,643 0 0   Balance sheet change%   -1.0% -7.7% 9.4% -2.5% -2.8% -1.3% -100.0% 0.0%   Added value   616.8 8.6 52.5 27.3 -100.8 -98.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,708 -169 -135 275 -190 -190 -911 -2,343   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   86.3% -880.7% -61.5% -248.1% 194.2% 196.1% 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 %   14.4% -1.5% -0.5% -1.5% -5.1% -5.2% 0.0% 0.0%   ROI %   18.0% -1.8% -0.5% -1.5% -5.2% -5.2% 0.0% 0.0%   ROE %   23.1% -4.8% -3.3% -4.6% -10.7% -11.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   46.1% 47.5% 51.8% 50.7% 46.9% 42.3% -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, %   156.5% 12,657.8% 2,098.6% 2,838.4% -973.5% -1,316.4% 0.0% 0.0%   Gearing %   54.4% 64.7% 55.1% 41.1% 56.9% 84.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.0% 5.3% 5.5% 6.4% 6.6% 4.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 0.6 0.5 1.0 0.2 0.2 0.0 0.0   Current Ratio   0.8 0.6 0.5 1.0 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 10.2 17.4 3.9 0.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -131.8 -266.1 -377.9 -13.3 -184.7 -257.7 -501.1 -501.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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