Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PETERSENS EDB 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  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% 1.8% 1.8%   Bankruptcy risk   8.3% 4.6% 2.3% 10.6% 4.1% 18.4% 17.2% 17.2%   Credit score (0-100)   31 47 64 22 49 7 10 10   Credit rating   BB BBB BBB BB BBB B BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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)  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   1,505 1,236 2,038 187 -415 -190 0.0 0.0   EBITDA   -1,378 -418 874 -1,688 -544 -190 0.0 0.0   EBIT   -1,378 -418 874 -1,688 -544 -190 0.0 0.0   Pre-tax profit (PTP)   -1,332.5 234.9 1,973.6 -445.6 226.6 -2,022.6 0.0 0.0   Net earnings   -1,150.5 222.1 1,557.0 -600.9 186.8 -2,022.6 0.0 0.0   Pre-tax profit without non-rec. items   -1,332 235 1,974 -446 227 -2,023 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   556 778 2,335 1,622 1,694 -13.7 -56.9 -56.9   Interest-bearing liabilities   126 751 342 45.3 286 14.2 56.9 56.9   Balance sheet total (assets)   1,613 2,469 4,096 3,135 2,912 676 0.0 0.0   Net Debt   67.0 751 -242 -428 276 -72.9 56.9 56.9     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   1,505 1,236 2,038 187 -415 -190 0.0 0.0   Gross profit growth   -42.9% -17.9% 64.9% -90.8% 0.0% 54.2% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,613 2,469 4,096 3,135 2,912 676 0 0   Balance sheet change%   -49.8% 53.1% 65.9% -23.5% -7.1% -76.8% -100.0% 0.0%   Added value   -1,377.7 -418.4 874.0 -1,687.8 -543.7 -190.0 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   -1.0 -2.0 1.0 -1.0 -2.0 -3.0 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 (%)   -91.5% -33.9% 42.9% -904.3% 131.1% 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 %   -53.6% 14.4% 61.7% -11.1% 12.1% -110.0% 0.0% 0.0%   ROI %   -108.2% 26.7% 96.2% -18.5% 20.0% -198.7% 0.0% 0.0%   ROE %   -101.7% 33.3% 100.0% -30.4% 11.3% -170.7% 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 %   34.5% 31.5% 57.0% 51.7% 58.2% -2.0% -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, %   -4.9% -179.5% -27.7% 25.4% -50.8% 38.4% 0.0% 0.0%   Gearing %   22.7% 96.5% 14.6% 2.8% 16.9% -103.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   63.6% 13.7% 9.2% 23.1% 83.3% 28.0% 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   0.5 0.9 1.5 1.6 1.3 3.1 0.0 0.0   Current Ratio   0.5 0.9 1.5 1.6 1.3 3.1 0.0 0.0   Cash and cash equivalent   59.2 0.0 583.7 473.1 9.9 87.1 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   -574.4 -250.5 825.9 882.8 233.8 389.1 -28.4 -28.4   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   -1,378 -418 874 -1,688 -544 -190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,378 -418 874 -1,688 -544 -190 0 0   EBIT / employee   -1,378 -418 874 -1,688 -544 -190 0 0   Net earnings / employee   -1,150 222 1,557 -601 187 -2,023 0 0