Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Packing.dk 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7%   Bankruptcy risk   6.9% 6.4% 13.1% 12.8% 13.5% 12.0% 17.9% 17.9%   Credit score (0-100)   36 37 16 17 16 20 8 8   Credit rating   BBB BBB BB BB BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,538 515 1,519 131 34.0 -43.8 0.0 0.0   EBITDA   189 13.0 364 -20.0 34.0 -43.8 0.0 0.0   EBIT   189 13.0 364 -20.0 34.0 -43.8 0.0 0.0   Pre-tax profit (PTP)   175.0 2.0 359.0 -26.0 21.0 -46.7 0.0 0.0   Net earnings   135.0 2.0 280.0 -24.0 16.0 -46.1 0.0 0.0   Pre-tax profit without non-rec. items   174 2.0 359 -26.0 21.0 -46.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   185 187 466 43.0 59.0 12.6 -37.4 -37.4   Interest-bearing liabilities   454 426 0.0 0.0 0.0 0.0 37.4 37.4   Balance sheet total (assets)   1,081 857 1,388 76.0 159 100 0.0 0.0   Net Debt   -317 -249 -52.0 -56.0 -21.0 -56.4 37.4 37.4     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,538 515 1,519 131 34.0 -43.8 0.0 0.0   Gross profit growth   0.0% -79.7% 195.0% -91.4% -74.0% 0.0% 0.0% 0.0%   Employees   9 1 4 1 0 0 0 0   Employee growth %   0.0% -88.9% 300.0% -75.0% -100.0% 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)   1,081 857 1,388 76 159 100 0 0   Balance sheet change%   0.0% -20.7% 62.0% -94.5% 109.2% -36.9% -100.0% 0.0%   Added value   189.5 13.0 364.0 -20.0 34.0 -43.8 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 3.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   7.5% 2.5% 24.0% -15.3% 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 %   17.5% 1.3% 32.4% -2.7% 29.8% -33.2% 0.0% 0.0%   ROI %   26.6% 2.0% 67.5% -7.9% 68.6% -120.2% 0.0% 0.0%   ROE %   73.0% 1.1% 85.8% -9.4% 31.4% -128.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   17.1% 21.8% 33.6% 56.6% 37.1% 12.5% -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, %   -167.3% -1,915.4% -14.3% 280.0% -61.8% 128.8% 0.0% 0.0%   Gearing %   245.4% 227.8% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 2.5% 2.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.3 1.3 1.5 2.3 1.6 1.1 0.0 0.0   Current Ratio   1.3 1.3 1.5 2.3 1.6 1.1 0.0 0.0   Cash and cash equivalent   771.0 675.0 52.0 56.0 21.0 56.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   259.0 187.0 466.0 43.0 59.0 12.6 -18.7 -18.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   21 13 91 -20 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 13 91 -20 0 0 0 0   EBIT / employee   21 13 91 -20 0 0 0 0   Net earnings / employee   15 2 70 -24 0 0 0 0