Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PREBENS FRAGTBILER 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 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   6.7% 7.0% 7.3% 11.9% 7.3% 4.6% 16.8% 16.4%   Credit score (0-100)   37 35 33 19 32 45 10 11   Credit rating   BBB BBB BBB BB BBB 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 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   1,982 1,582 1,446 1,648 2,114 812 0.0 0.0   EBITDA   151 -110 -154 13.0 639 143 0.0 0.0   EBIT   134 -178 -283 -161 494 91.3 0.0 0.0   Pre-tax profit (PTP)   120.1 -196.5 -303.5 -177.2 479.2 59.2 0.0 0.0   Net earnings   75.1 -307.1 -303.5 -177.2 546.3 83.0 0.0 0.0   Pre-tax profit without non-rec. items   120 -196 -303 -177 479 59.2 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   423 575 673 499 220 67.2 0.0 0.0   Shareholders equity total   405 353 277 99.5 434 398 91.5 91.5   Interest-bearing liabilities   0.0 0.0 211 209 145 56.6 0.0 0.0   Balance sheet total (assets)   1,177 1,048 1,063 1,262 1,060 646 91.5 91.5   Net Debt   -200 -102 167 131 -279 -305 -91.5 -91.5     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   1,982 1,582 1,446 1,648 2,114 812 0.0 0.0   Gross profit growth   30.6% -20.2% -8.6% 14.0% 28.2% -61.6% -100.0% 0.0%   Employees   0 6 6 6 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -66.7% 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)   1,177 1,048 1,063 1,262 1,060 646 91 91   Balance sheet change%   36.6% -11.0% 1.4% 18.7% -16.0% -39.1% -85.8% 0.0%   Added value   151.3 -109.5 -153.6 13.0 668.8 143.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11 209 -3 -121 273 -783 -140 -46   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -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 (%)   6.8% -11.2% -19.5% -9.8% 23.4% 11.2% 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 %   12.8% -16.0% -26.8% -13.9% 42.6% 10.7% 0.0% 0.0%   ROI %   66.2% -46.2% -65.7% -40.1% 111.5% 17.6% 0.0% 0.0%   ROE %   11.9% -81.0% -96.4% -94.2% 204.7% 19.9% 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 %   34.4% 33.7% 26.0% 7.9% 41.0% 61.7% 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, %   -132.1% 93.4% -108.6% 1,008.3% -43.6% -213.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 76.3% 209.8% 33.5% 14.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 19.8% 7.5% 9.0% 31.8% 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   0.9 0.6 0.5 0.6 1.3 2.2 0.0 0.0   Current Ratio   0.9 0.6 0.5 0.6 1.3 2.2 0.0 0.0   Cash and cash equivalent   200.0 102.3 44.1 77.9 424.1 362.1 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   -53.9 -248.3 -422.8 -435.6 178.6 295.1 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 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 -18 -26 2 334 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -18 -26 2 319 72 0 0   EBIT / employee   0 -30 -47 -27 247 46 0 0   Net earnings / employee   0 -51 -51 -30 273 41 0 0