Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Prags Boulevard 59 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 2018/12 2019 2019/12 2020 2020/12 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.5% 1.4% 0.9% 2.2% 0.9% 0.9% 8.2% 8.2%   Credit score (0-100)   78 80 90 64 88 88 30 30   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   26.3 54.7 549.8 0.8 1,001.4 1,314.2 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 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   362 713 1,121 10,302 753 780 0.0 0.0   EBITDA   362 713 1,121 10,302 753 780 0.0 0.0   EBIT   2,486 713 1,521 19,602 740 742 0.0 0.0   Pre-tax profit (PTP)   2,481.0 658.4 1,092.5 10,181.0 644.6 611.9 0.0 0.0   Net earnings   1,935.2 513.6 852.1 7,941.1 502.8 477.3 0.0 0.0   Pre-tax profit without non-rec. items   2,481 658 1,492 19,481 632 574 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   10,300 10,300 10,700 20,000 20,000 20,000 0.0 0.0   Shareholders equity total   4,610 5,124 5,976 13,917 14,420 14,897 11,847 11,847   Interest-bearing liabilities   5,323 4,940 4,220 3,501 2,605 5,777 0.0 0.0   Balance sheet total (assets)   10,705 11,027 11,381 20,698 20,249 23,984 11,847 11,847   Net Debt   5,165 4,213 3,555 2,827 2,384 1,814 -11,847 -11,847     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/4 2022 2023/4 2023 2024/4 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   362 713 1,121 10,302 753 780 0.0 0.0   Gross profit growth   0.0% 97.0% 57.3% 818.6% -92.7% 3.6% -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)   10,705 11,027 11,381 20,698 20,249 23,984 11,847 11,847   Balance sheet change%   0.0% 3.0% 3.2% 81.9% -2.2% 18.4% -50.6% 0.0%   Added value   2,486.4 713.1 1,521.5 19,602.1 740.0 742.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,300 0 400 9,300 0 0 -20,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   687.0% 100.0% 135.7% 190.3% 98.3% 95.1% 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 %   23.2% 6.6% 13.6% 122.2% 3.6% 3.5% 0.0% 0.0%   ROI %   23.9% 6.8% 14.3% 127.3% 3.7% 3.6% 0.0% 0.0%   ROE %   42.0% 10.6% 15.4% 79.8% 3.5% 3.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   43.1% 46.5% 52.5% 67.2% 71.2% 62.1% 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, %   1,427.2% 590.7% 317.0% 27.4% 316.7% 232.5% 0.0% 0.0%   Gearing %   115.5% 96.4% 70.6% 25.2% 18.1% 38.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 1.1% 0.6% 3.1% 3.5% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.6 0.9 0.8 0.2 0.1 4.7 0.0 0.0   Current Ratio   0.6 0.9 0.8 0.2 0.1 4.7 0.0 0.0   Cash and cash equivalent   157.6 727.4 665.1 673.6 220.6 3,962.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/4 2022 2023/4 2023 2024/4 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   -301.8 -115.0 -202.4 -3,287.7 -2,817.3 3,142.1 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 2022/4 2022 2023/4 2023 2024/4 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