Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Partnerselskabet Marmorvej 2, København Ø 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 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% 1.5% 1.5%   Bankruptcy risk   16.3% 14.9% 12.1% 4.3% 3.1% 2.2% 7.6% 7.6%   Credit score (0-100)   12 15 19 46 56 65 32 32   Credit rating   BB BB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 4.4 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   0.0 0.0 -8.0 -957 -1,720 -537 0.0 0.0   EBITDA   0.0 -9.0 -8.0 -957 -1,720 -536 0.0 0.0   EBIT   0.0 -9.0 -8.0 -957 65,675 47,932 0.0 0.0   Pre-tax profit (PTP)   -9.0 -12.0 -11.0 -1,650.0 63,074.0 32,949.0 0.0 0.0   Net earnings   -9.0 -12.0 -11.0 -1,650.0 63,074.0 32,949.0 0.0 0.0   Pre-tax profit without non-rec. items   -2.0 -12.0 -11.0 -1,650 63,074 32,949 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 0.0 170,826 369,230 524,810 0.0 0.0   Shareholders equity total   491 479 469 3,819 66,893 99,842 98,842 98,842   Interest-bearing liabilities   14.0 14.0 23.0 168,802 302,827 413,584 0.0 0.0   Balance sheet total (assets)   498 495 492 172,909 369,743 526,634 98,842 98,842   Net Debt   -484 -481 23.0 168,802 302,827 413,584 -98,842 -98,842     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   0.0 0.0 -8.0 -957 -1,720 -537 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -11,862.5% -79.7% 68.8% 0.0% 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)   498 495 492 172,909 369,743 526,634 98,842 98,842   Balance sheet change%   0.0% -0.6% -0.6% 35,044.1% 113.8% 42.4% -81.2% 0.0%   Added value   0.0 -9.0 -8.0 -957.0 65,675.0 47,932.0 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 0 170,826 198,404 155,580 -524,810 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 1.0 2.0 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 (%)   0.0% 0.0% 100.0% 100.0% -3,818.3% -8,925.9% 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% -1.8% -1.6% -1.1% 24.2% 10.7% 0.0% 0.0%   ROI %   0.0% -1.8% -1.6% -1.1% 24.2% 10.9% 0.0% 0.0%   ROE %   -1.8% -2.5% -2.3% -77.0% 178.4% 39.5% 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 %   97.2% 96.8% 95.3% 2.2% 18.1% 19.0% 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% 5,344.4% -287.5% -17,638.7% -17,606.2% -77,161.2% 0.0% 0.0%   Gearing %   2.9% 2.9% 4.9% 4,420.1% 452.7% 414.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.6% 21.4% 16.2% 0.8% 1.1% 4.2% 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   71.1 30.9 21.4 0.0 0.0 0.0 0.0 0.0   Current Ratio   71.1 30.9 21.4 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   498.0 495.0 0.0 0.0 0.0 0.0 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   491.0 479.0 469.0 -167,007.0 -302,337.0 -424,967.0 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 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   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