Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POST ENTREPRISE 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   18.5% 8.6% 7.9% 5.5% 6.9% 9.0% 15.7% 15.7%   Credit score (0-100)   8 30 31 40 34 26 12 12   Credit rating   B BB BB BBB BBB BB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -10.5 1,113 910 1,545 778 1,907 0.0 0.0   EBITDA   -10.5 500 14.8 327 -8.8 965 0.0 0.0   EBIT   -10.5 499 5.4 314 -51.0 920 0.0 0.0   Pre-tax profit (PTP)   -7.6 500.7 0.7 300.9 -75.9 907.4 0.0 0.0   Net earnings   -5.9 390.6 20.4 271.8 -69.6 727.2 0.0 0.0   Pre-tax profit without non-rec. items   -7.6 501 0.7 301 -75.9 907 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 29.5 58.8 165 160 149 0.0 0.0   Shareholders equity total   82.6 473 294 565 196 923 398 398   Interest-bearing liabilities   123 175 121 229 689 536 0.0 0.0   Balance sheet total (assets)   213 944 965 1,460 1,142 4,983 398 398   Net Debt   109 -99.5 -130 -217 398 -957 -398 -398     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -10.5 1,113 910 1,545 778 1,907 0.0 0.0   Gross profit growth   5.2% 0.0% -18.2% 69.8% -49.6% 145.0% -100.0% 0.0%   Employees   0 0 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   213 944 965 1,460 1,142 4,983 398 398   Balance sheet change%   5.5% 342.2% 2.2% 51.3% -21.8% 336.2% -92.0% 0.0%   Added value   -10.5 500.4 14.8 327.0 -37.7 964.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 28 20 93 -48 -56 -149 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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% 44.9% 0.6% 20.3% -6.6% 48.2% 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 %   -1.3% 87.7% 0.8% 25.6% -3.9% 30.0% 0.0% 0.0%   ROI %   -1.4% 118.6% 1.5% 51.0% -6.0% 78.0% 0.0% 0.0%   ROE %   -6.9% 140.5% 5.3% 63.3% -18.3% 130.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   38.7% 50.1% 30.4% 38.7% 17.1% 19.6% 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, %   -1,038.4% -19.9% -877.9% -66.2% -4,529.3% -99.2% 0.0% 0.0%   Gearing %   149.2% 36.9% 41.1% 40.6% 351.8% 58.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.4% 5.0% 5.3% 5.4% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.6 2.5 1.2 1.5 1.0 1.3 0.0 0.0   Current Ratio   1.6 2.5 1.3 1.5 1.1 1.2 0.0 0.0   Cash and cash equivalent   14.3 274.2 250.2 445.8 290.5 1,493.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   82.6 543.8 224.8 419.0 54.8 952.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 15 163 -19 482 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 15 163 -4 482 0 0   EBIT / employee   0 0 5 157 -26 460 0 0   Net earnings / employee   0 0 20 136 -35 364 0 0