Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PETROWSKY HORSENS A/S 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   5.8% 3.3% 2.0% 3.4% 2.2% 2.2% 10.9% 10.9%   Credit score (0-100)   41 56 69 52 66 65 22 22   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 1.1 0.0 0.3 0.3 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   7,533 8,564 9,311 7,189 8,886 10,799 0.0 0.0   EBITDA   -874 799 2,235 -1,535 1,875 3,231 0.0 0.0   EBIT   -1,006 678 2,121 -1,788 1,556 2,955 0.0 0.0   Pre-tax profit (PTP)   -1,071.6 641.7 2,078.0 -1,804.7 1,544.5 2,968.4 0.0 0.0   Net earnings   -843.3 495.4 1,613.0 -1,410.6 1,204.1 2,310.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,072 642 2,078 -1,805 1,545 2,968 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   575 454 565 910 545 497 0.0 0.0   Shareholders equity total   1,157 1,652 3,265 1,855 3,059 3,369 869 869   Interest-bearing liabilities   934 1,610 260 756 232 734 0.0 0.0   Balance sheet total (assets)   4,900 7,060 7,012 6,479 7,597 9,049 869 869   Net Debt   573 -617 -3,783 -1,261 -2,905 -4,695 -869 -869     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   7,533 8,564 9,311 7,189 8,886 10,799 0.0 0.0   Gross profit growth   -8.1% 13.7% 8.7% -22.8% 23.6% 21.5% -100.0% 0.0%   Employees   18 18 16 17 13 14 0 0   Employee growth %   20.0% 0.0% -11.1% 6.3% -23.5% 7.7% -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)   4,900 7,060 7,012 6,479 7,597 9,049 869 869   Balance sheet change%   -61.9% 44.1% -0.7% -7.6% 17.3% 19.1% -90.4% 0.0%   Added value   -873.5 798.5 2,235.1 -1,535.1 1,809.1 3,231.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   255 -162 -23 72 -704 -344 -497 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   -13.4% 7.9% 22.8% -24.9% 17.5% 27.4% 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 %   -11.3% 11.7% 30.4% -26.4% 22.2% 35.9% 0.0% 0.0%   ROI %   -17.4% 23.0% 49.6% -40.0% 37.7% 62.2% 0.0% 0.0%   ROE %   -29.0% 35.3% 65.6% -55.1% 49.0% 71.9% 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 %   23.6% 23.4% 46.6% 28.6% 40.3% 37.2% 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, %   -65.6% -77.2% -169.3% 82.1% -154.9% -145.3% 0.0% 0.0%   Gearing %   80.7% 97.4% 8.0% 40.8% 7.6% 21.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 4.5% 6.3% 4.9% 4.1% 4.7% 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   1.1 1.3 2.5 1.8 1.9 2.0 0.0 0.0   Current Ratio   1.2 1.3 2.5 1.8 1.9 2.0 0.0 0.0   Cash and cash equivalent   360.8 2,226.5 4,043.3 2,017.3 3,136.6 5,429.4 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   600.2 1,673.0 3,784.3 2,446.8 3,352.2 4,242.2 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 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   -49 44 140 -90 139 231 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -49 44 140 -90 144 231 0 0   EBIT / employee   -56 38 133 -105 120 211 0 0   Net earnings / employee   -47 28 101 -83 93 165 0 0