Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pristine Properties ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.5% 0.4% 0.3% 7.2% 7.2%   Credit score (0-100)   0 0 0 99 99 100 32 33   Credit rating   N/A N/A N/A AA AAA AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 17,599.1 18,162.1 20,550.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 39,801 42,420 42,924 0.0 0.0   EBITDA   0.0 0.0 0.0 39,801 42,420 42,924 0.0 0.0   EBIT   0.0 0.0 0.0 137,907 71,650 58,111 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 126,159.6 55,676.8 47,806.9 0.0 0.0   Net earnings   0.0 0.0 0.0 110,164.7 43,432.4 37,539.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 126,160 55,677 47,807 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 471,325 499,775 542,300 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 110,215 142,676 166,499 153,165 153,165   Interest-bearing liabilities   0.0 0.0 0.0 342,455 323,690 333,521 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 486,854 511,064 562,693 153,165 153,165   Net Debt   0.0 0.0 0.0 335,602 320,937 323,120 -153,165 -153,165     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 0.0 39,801 42,420 42,924 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 6.6% 1.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   0 0 0 486,854 511,064 562,693 153,165 153,165   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 5.0% 10.1% -72.8% 0.0%   Added value   0.0 0.0 0.0 137,907.3 71,650.4 58,110.7 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 0 471,325 28,450 42,525 -542,300 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 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 0.0% 346.5% 168.9% 135.4% 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% 0.0% 28.3% 14.4% 10.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 28.8% 14.6% 11.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 100.0% 34.3% 24.3% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 0.0% 22.6% 27.9% 29.6% 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% 0.0% 843.2% 756.6% 752.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 310.7% 226.9% 200.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 6.9% 4.9% 3.2% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 0.3 0.3 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.3 0.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 6,852.7 2,753.0 10,401.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 0.0 -29,670.3 -28,979.6 -34,130.6 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  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0