Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pulshuse 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   0.0% 0.0% 2.3% 2.0% 1.8% 2.7% 14.7% 14.4%   Credit score (0-100)   0 0 64 68 71 59 14 15   Credit rating   N/A N/A BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.4 2.6 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 2,113 2,773 3,730 2,226 0.0 0.0   EBITDA   0.0 0.0 834 813 1,632 219 0.0 0.0   EBIT   0.0 0.0 825 792 1,611 142 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 816.8 776.0 1,598.0 140.7 0.0 0.0   Net earnings   0.0 0.0 636.1 604.4 1,246.3 103.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 817 776 1,598 141 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 57.6 109 318 275 0.0 0.0   Shareholders equity total   0.0 0.0 676 855 1,502 405 365 365   Interest-bearing liabilities   0.0 0.0 4.7 229 239 132 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,822 2,320 3,676 1,538 365 365   Net Debt   0.0 0.0 -1,666 -1,888 -3,025 -1,039 -365 -365     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 2,113 2,773 3,730 2,226 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 31.2% 34.5% -40.3% -100.0% 0.0%   Employees   0 0 4 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 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)   0 0 1,822 2,320 3,676 1,538 365 365   Balance sheet change%   0.0% 0.0% 0.0% 27.3% 58.5% -58.2% -76.3% 0.0%   Added value   0.0 0.0 834.3 812.6 1,632.0 218.7 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 49 31 189 -120 -275 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% 39.1% 28.6% 43.2% 6.4% 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 %   0.0% 0.0% 45.3% 38.3% 53.8% 5.7% 0.0% 0.0%   ROI %   0.0% 0.0% 120.9% 89.5% 112.3% 12.6% 0.0% 0.0%   ROE %   0.0% 0.0% 94.1% 78.9% 105.7% 10.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 37.1% 36.9% 40.9% 26.3% 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, %   0.0% 0.0% -199.7% -232.3% -185.4% -474.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.7% 26.7% 15.9% 32.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 366.9% 13.8% 5.8% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.7 1.7 1.8 1.2 0.0 0.0   Current Ratio   0.0 0.0 1.7 1.7 1.8 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,671.0 2,116.9 3,264.0 1,170.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 704.2 904.7 1,524.2 194.4 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 209 163 326 44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 209 163 326 44 0 0   EBIT / employee   0 0 206 158 322 28 0 0   Net earnings / employee   0 0 159 121 249 21 0 0