Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Poten & Partners Denmark ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   29.5% 13.4% 15.7% 13.3% 14.2% 13.7% 15.5% 14.3%   Credit score (0-100)   1 18 13 17 14 16 12 15   Credit rating   C BB BB BB BB BB BB BB   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,635 2,089 -127 -64.1 -86.7 -131 0.0 0.0   EBITDA   -985 324 -127 -64.1 -86.7 -131 0.0 0.0   EBIT   -985 324 -127 -64.1 -86.7 -131 0.0 0.0   Pre-tax profit (PTP)   -988.8 322.0 -126.8 -64.1 -87.7 -131.1 0.0 0.0   Net earnings   -988.8 322.0 -126.8 -64.1 -87.7 -131.1 0.0 0.0   Pre-tax profit without non-rec. items   -989 322 -127 -64.1 -87.7 -131 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -152 170 42.9 -21.3 -109 -240 -340 -340   Interest-bearing liabilities   0.0 131 67.6 184 231 346 340 340   Balance sheet total (assets)   519 346 157 172 193 219 0.0 0.0   Net Debt   -472 37.1 -39.9 78.4 125 240 340 340     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   2,635 2,089 -127 -64.1 -86.7 -131 0.0 0.0   Gross profit growth   17.4% -20.7% 0.0% 49.3% -35.2% -51.1% 0.0% 0.0%   Employees   2 1 0 0 0 0 0 0   Employee growth %   0.0% -50.0% -100.0% 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)   519 346 157 172 193 219 0 0   Balance sheet change%   -61.6% -33.4% -54.7% 9.5% 12.5% 13.2% -100.0% 0.0%   Added value   -985.3 323.6 -126.8 -64.1 -86.7 -131.1 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   -2.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   -37.4% 15.5% 100.1% 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 %   -97.4% 63.6% -50.5% -36.7% -35.1% -34.5% 0.0% 0.0%   ROI %   -222.3% 215.4% -61.7% -43.5% -41.7% -45.4% 0.0% 0.0%   ROE %   -145.9% 93.5% -119.3% -59.8% -48.1% -63.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -22.7% 49.1% 27.4% -11.0% -36.1% -52.3% -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, %   47.9% 11.5% 31.5% -122.2% -144.6% -183.2% 0.0% 0.0%   Gearing %   0.0% 77.1% 157.6% -867.6% -212.4% -144.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.0% 2.5% 0.0% 0.0% 0.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 2.0 1.4 0.9 0.6 0.5 0.0 0.0   Current Ratio   0.8 2.0 1.4 0.9 0.6 0.5 0.0 0.0   Cash and cash equivalent   471.8 93.7 107.5 106.1 106.1 106.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -152.3 169.7 42.9 -21.3 -109.0 -240.1 -170.0 -170.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -493 324 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -493 324 0 0 0 0 0 0   EBIT / employee   -493 324 0 0 0 0 0 0   Net earnings / employee   -494 322 0 0 0 0 0 0