Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SNEDKERMESTER PETER JØRGENSEN 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   7.8% 5.9% 7.0% 6.9% 9.0% 10.2% 18.0% 18.0%   Credit score (0-100)   33 39 33 34 26 24 8 8   Credit rating   BB BBB BBB BBB 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   521 302 165 232 774 -282 0.0 0.0   EBITDA   -299 144 6.1 69.8 712 -286 0.0 0.0   EBIT   -310 138 6.1 69.8 690 -286 0.0 0.0   Pre-tax profit (PTP)   -343.0 113.4 -11.5 58.5 722.3 -297.5 0.0 0.0   Net earnings   -275.9 85.7 -11.6 43.5 558.6 -238.3 0.0 0.0   Pre-tax profit without non-rec. items   -343 113 -11.5 58.5 722 -298 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   583 572 572 572 0.0 0.0 0.0 0.0   Shareholders equity total   -1.8 83.9 72.3 116 674 436 -328 -328   Interest-bearing liabilities   897 990 780 756 400 185 328 328   Balance sheet total (assets)   1,252 1,459 1,202 1,359 1,134 630 0.0 0.0   Net Debt   845 891 745 640 -674 -380 328 328     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   521 302 165 232 774 -282 0.0 0.0   Gross profit growth   -24.1% -42.0% -45.3% 40.3% 233.8% 0.0% 0.0% 0.0%   Employees   2 1 1 1 0 0 0 0   Employee growth %   -33.3% -50.0% 0.0% 0.0% -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)   1,252 1,459 1,202 1,359 1,134 630 0 0   Balance sheet change%   -18.7% 16.5% -17.6% 13.1% -16.6% -44.4% -100.0% 0.0%   Added value   -299.0 143.9 6.1 69.8 690.3 -285.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 -17 0 0 -594 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 1.0 2.0 3.0 4.0 -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 (%)   -59.5% 45.5% 3.7% 30.1% 89.2% 101.3% 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 %   -22.2% 10.1% 0.5% 5.4% 59.4% -32.0% 0.0% 0.0%   ROI %   -30.9% 14.0% 0.6% 8.1% 76.1% -33.3% 0.0% 0.0%   ROE %   -36.1% 12.8% -14.9% 46.2% 141.4% -42.9% 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 %   -0.1% 5.7% 6.0% 8.5% 59.5% 69.2% -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, %   -282.5% 619.0% 12,121.3% 917.2% -94.7% 133.0% 0.0% 0.0%   Gearing %   -49,602.9% 1,179.3% 1,079.1% 653.5% 59.3% 42.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.6% 2.0% 1.5% 3.1% 5.2% 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   0.8 1.0 0.9 0.9 2.5 3.2 0.0 0.0   Current Ratio   0.9 1.0 1.0 1.0 2.5 3.2 0.0 0.0   Cash and cash equivalent   52.0 98.8 35.3 116.4 1,074.3 564.5 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   -67.9 39.8 -26.3 -10.7 674.4 436.1 -164.2 -164.2   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   -150 144 6 70 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -150 144 6 70 0 0 0 0   EBIT / employee   -155 138 6 70 0 0 0 0   Net earnings / employee   -138 86 -12 43 0 0 0 0