Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYGGEFIRMAET PETER PRÆST 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   7.4% 5.7% 4.2% 8.2% 8.0% 5.5% 16.1% 16.1%   Credit score (0-100)   34 41 48 28 30 40 11 11   Credit rating   BB BBB BBB BB BB BBB BB BB   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 2019/6 2019 2020/6 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   990 951 1,620 750 824 2,876 0.0 0.0   EBITDA   316 325 543 120 297 2,337 0.0 0.0   EBIT   306 311 529 107 279 2,315 0.0 0.0   Pre-tax profit (PTP)   317.4 327.2 552.1 122.7 276.7 2,410.0 0.0 0.0   Net earnings   248.1 255.8 430.0 96.5 213.8 1,880.9 0.0 0.0   Pre-tax profit without non-rec. items   317 327 552 123 277 2,410 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   27.2 48.7 34.6 53.2 35.0 109 0.0 0.0   Shareholders equity total   225 481 911 227 441 2,322 197 197   Interest-bearing liabilities   0.0 0.0 0.0 440 0.0 0.0 0.0 0.0   Balance sheet total (assets)   679 1,291 1,926 1,399 1,506 4,763 197 197   Net Debt   -365 -303 -151 263 -86.2 -905 -197 -197     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 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   990 951 1,620 750 824 2,876 0.0 0.0   Gross profit growth   -1.6% -3.9% 70.4% -53.7% 9.9% 249.0% -100.0% 0.0%   Employees   2 2 3 2 2 2 0 0   Employee growth %   0.0% 0.0% 50.0% -33.3% 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)   679 1,291 1,926 1,399 1,506 4,763 197 197   Balance sheet change%   -28.4% 89.9% 49.2% -27.3% 7.6% 216.3% -95.9% 0.0%   Added value   316.1 324.8 542.8 120.1 292.0 2,336.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19 8 -28 5 -36 52 -109 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 2019/6 2019 2020/6 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 (%)   30.9% 32.7% 32.6% 14.2% 33.8% 80.5% 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 %   39.1% 33.5% 34.6% 7.7% 19.8% 76.9% 0.0% 0.0%   ROI %   90.7% 93.4% 79.9% 16.3% 51.8% 174.4% 0.0% 0.0%   ROE %   70.7% 72.5% 61.8% 17.0% 64.0% 136.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   33.1% 37.3% 47.3% 16.2% 29.3% 48.8% 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, %   -115.6% -93.2% -27.9% 219.3% -29.0% -38.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 193.4% 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% 2.8% 4.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.6 1.6 2.1 1.1 1.4 2.4 0.0 0.0   Current Ratio   1.7 1.7 2.1 1.2 1.5 2.4 0.0 0.0   Cash and cash equivalent   365.3 302.8 151.5 176.4 86.2 905.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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   267.0 503.5 998.3 200.2 469.0 2,742.4 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 2019/6 2019 2020/6 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   158 162 181 60 146 1,168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   158 162 181 60 148 1,168 0 0   EBIT / employee   153 156 176 53 139 1,158 0 0   Net earnings / employee   124 128 143 48 107 940 0 0