Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PETER KNUDSEN INVEST ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   23.7% 18.3% 16.0% 13.1% 17.2% 8.0% 6.7% 6.6%   Credit score (0-100)   4 8 11 16 9 30 36 36   Credit rating   B B BB BB BB BB BBB BBB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   930 641 533 875 1,006 1,110 0.0 0.0   EBITDA   930 641 533 875 1,006 1,110 0.0 0.0   EBIT   930 641 533 875 1,006 1,110 0.0 0.0   Pre-tax profit (PTP)   799.6 556.6 470.2 839.9 983.7 1,117.8 0.0 0.0   Net earnings   799.6 556.6 471.6 842.8 983.7 1,128.2 0.0 0.0   Pre-tax profit without non-rec. items   800 557 470 840 984 1,118 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -2,294 -1,738 -1,266 -423 561 1,689 -3,736 -3,736   Interest-bearing liabilities   2,347 1,619 1,245 639 0.0 0.0 3,736 3,736   Balance sheet total (assets)   357 232 385 841 995 2,189 0.0 0.0   Net Debt   2,201 1,615 1,232 639 -695 -95.8 3,736 3,736     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   930 641 533 875 1,006 1,110 0.0 0.0   Gross profit growth   36.8% -31.1% -16.9% 64.3% 14.9% 10.3% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   357 232 385 841 995 2,189 0 0   Balance sheet change%   -45.8% -34.9% 65.7% 118.5% 18.3% 120.0% -100.0% 0.0%   Added value   930.1 640.8 532.8 875.2 1,006.0 1,109.7 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 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   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   29.1% 27.7% 29.4% 60.1% 89.1% 70.2% 0.0% 0.0%   ROI %   32.6% 32.3% 37.2% 92.9% 167.8% 99.4% 0.0% 0.0%   ROE %   157.6% 189.0% 152.9% 137.6% 140.4% 100.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -86.5% -88.2% -76.7% -33.5% 56.4% 77.2% -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, %   236.6% 252.1% 231.3% 73.0% -69.1% -8.6% 0.0% 0.0%   Gearing %   -102.3% -93.2% -98.3% -151.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.2% 4.4% 3.8% 7.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.1 0.6 1.9 3.9 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.7 2.3 4.4 0.0 0.0   Cash and cash equivalent   146.2 3.5 12.5 0.0 694.6 95.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -2,294.1 -1,737.5 -1,265.9 -423.1 560.6 1,688.8 -1,868.1 -1,868.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   930 641 533 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   930 641 533 0 0 0 0 0   EBIT / employee   930 641 533 0 0 0 0 0   Net earnings / employee   800 557 472 0 0 0 0 0