Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ParksnTrails ApS. Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.8% 8.1% 9.4% 14.8% 14.3% 10.9% 19.6% 19.6%   Credit score (0-100)   21 30 25 13 14 22 6 6   Credit rating   BB BB 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   501 867 516 264 208 0 0 0   Gross profit   59.7 12.4 7.4 3.1 51.3 108 0.0 0.0   EBITDA   59.7 12.4 7.4 3.1 51.3 108 0.0 0.0   EBIT   57.3 10.5 7.4 3.1 51.3 108 0.0 0.0   Pre-tax profit (PTP)   0.6 8.5 6.9 2.2 51.5 109.0 0.0 0.0   Net earnings   0.5 6.6 5.4 1.7 40.2 85.0 0.0 0.0   Pre-tax profit without non-rec. items   57.3 8.5 6.9 2.2 51.5 109 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   115 121 127 128 168 254 204 204   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   141 308 168 131 170 370 204 204   Net Debt   -43.0 -287 -157 -131 -170 -326 -204 -204     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   501 867 516 264 208 0 0 0   Net sales growth   -26.6% 72.9% -40.4% -48.8% -21.4% -100.0% 0.0% 0.0%   Gross profit   59.7 12.4 7.4 3.1 51.3 108 0.0 0.0   Gross profit growth   -23.7% -79.3% -40.4% -58.5% 1,578.1% 111.4% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   141 308 168 131 170 370 204 204   Balance sheet change%   -39.1% 118.5% -45.4% -22.3% 30.4% 117.1% -45.0% 0.0%   Added value   59.7 12.4 7.4 3.1 51.3 108.4 0.0 0.0   Added value %   11.9% 1.4% 1.4% 1.2% 24.7% 0.0% 0.0% 0.0%   Investments   -2 -2 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 %   11.9% 1.4% 1.4% 1.2% 24.7% 0.0% 0.0% 0.0%   EBIT %   11.4% 1.2% 1.4% 1.2% 24.7% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   96.0% 84.6% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.1% 0.8% 1.0% 0.6% 19.4% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.6% 1.0% 1.0% 0.6% 19.4% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   11.4% 1.0% 1.3% 0.8% 24.8% 0.0% 0.0% 0.0%   ROA %   30.8% 4.7% 3.1% 2.0% 34.1% 40.4% 0.0% 0.0%   ROI %   50.2% 8.9% 5.9% 2.4% 34.6% 51.7% 0.0% 0.0%   ROE %   0.4% 5.6% 4.3% 1.3% 27.1% 40.3% 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 %   81.3% 39.4% 75.2% 98.2% 98.9% 68.5% 100.0% 100.0%   Relative indebtedness %   5.3% 21.5% 8.1% 0.9% 0.9% 0.0% 0.0% 0.0%   Relative net indebtedness %   -3.3% -11.5% -22.2% -48.5% -81.2% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -72.0% -2,317.4% -2,125.1% -4,273.2% -332.0% -300.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 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   5.3 1.6 4.0 55.2 91.6 5.6 0.0 0.0   Current Ratio   5.3 1.6 4.0 55.2 91.6 5.6 0.0 0.0   Cash and cash equivalent   43.0 286.6 156.6 130.6 170.3 326.0 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)   71.3 8.9 8.2 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 26.9 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   28.1% 35.5% 32.6% 49.4% 82.1% 0.0% 0.0% 0.0%   Net working capital   114.5 121.2 126.6 128.3 168.5 303.5 0.0 0.0   Net working capital %   22.8% 14.0% 24.5% 48.5% 81.2% 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   0 0 0 0 0 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 108 0 0   EBIT / employee   0 0 0 0 0 108 0 0   Net earnings / employee   0 0 0 0 0 85 0 0