Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PALSGAARD A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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   0.0% 0.0% 0.0% 0.0% 0.4% 0.4% 5.3% 4.9%   Credit score (0-100)   0 0 0 0 100 100 42 44   Credit rating   N/A N/A N/A N/A AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 178.6 184.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 1,879 1,678 1,678 1,678   Gross profit   0.0 0.0 0.0 0.0 522 405 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 281 149 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 243 105 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 305.8 146.9 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 257.2 126.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 306 147 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 572 754 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 1,558 1,683 1,533 1,533   Interest-bearing liabilities   0.0 0.0 0.0 0.0 325 377 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 2,147 2,278 1,533 1,533   Net Debt   0.0 0.0 0.0 0.0 288 305 -1,531 -1,531     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 1,879 1,678 1,678 1,678   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% -10.7% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 522 405 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% 0.0% -22.3% -100.0% 0.0%   Employees   0 0 0 0 319 341 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 6.9% -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)   0 0 0 0 2,147 2,278 1,533 1,533   Balance sheet change%   -100.0% 0.0% 0.0% 0.0% 0.0% 6.1% -32.7% 0.0%   Added value   0.0 0.0 0.0 0.0 242.5 149.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 12.9% 8.9% 0.0% 0.0%   Investments   -140 0 0 0 567 138 -786 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 15.0% 8.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 12.9% 6.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 46.5% 25.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 13.7% 7.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 15.7% 10.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 16.3% 8.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 15.5% 7.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 17.4% 8.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 16.5% 7.8% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 72.6% 73.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 29.9% 33.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 27.9% 29.6% -91.2% -91.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 102.3% 204.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 20.9% 22.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 16.4% 6.3% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.4 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.3 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 37.8 71.7 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 47.5 39.7 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 312.5 214.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 44.8% 40.3% 91.2% 91.2%   Net working capital   0.0 0.0 0.0 0.0 480.8 307.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 25.6% 18.3% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 6 5 0 0   Added value / employee   0 0 0 0 1 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1 0 0 0   EBIT / employee   0 0 0 0 1 0 0 0   Net earnings / employee   0 0 0 0 1 0 0 0