Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pulse Glostrup P/S 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 N/A 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% 0.9% 0.9%   Bankruptcy risk   0.0% 0.7% 3.1% 0.6% 0.5% 1.5% 7.6% 7.6%   Credit score (0-100)   0 94 56 98 99 74 32 32   Credit rating   N/A AA BBB AA AA A BB BB   Credit limit (kDKK)   0.0 4,120.5 0.0 6,556.9 6,631.0 161.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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 4,780 1,682 1,150 1,150 6,476 0.0 0.0   EBITDA   0.0 4,780 1,682 11,066 13,593 -6,198 0.0 0.0   EBIT   0.0 26,759 113,370 13,593 13,593 -6,198 0.0 0.0   Pre-tax profit (PTP)   0.0 26,293.0 112,634.0 12,043.0 12,043.0 -7,705.0 0.0 0.0   Net earnings   0.0 26,293.0 112,634.0 12,043.0 12,043.0 -7,705.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 26,293 112,634 12,043 12,043 -7,705 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 119,753 131,441 165,216 165,216 156,621 0.0 0.0   Shareholders equity total   0.0 31,293 43,927 61,105 61,105 53,400 48,400 48,400   Interest-bearing liabilities   0.0 94,913 94,174 198,651 105,068 108,060 0.0 0.0   Balance sheet total (assets)   0.0 127,286 139,906 171,074 171,074 164,192 48,400 48,400   Net Debt   0.0 89,819 85,845 198,008 104,425 103,353 -48,400 -48,400     See the entire balance sheet 1000.0 Volume  2018 N/A 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 4,780 1,682 1,150 1,150 6,476 0.0 0.0   Gross profit growth   0.0% 0.0% -64.8% -31.6% 0.0% 463.1% -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)   0 127,286 139,906 171,074 171,074 164,192 48,400 48,400   Balance sheet change%   0.0% 0.0% 9.9% 22.3% 0.0% -4.0% -70.5% 0.0%   Added value   0.0 26,759.0 113,370.0 13,593.0 13,593.0 -6,198.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 119,753 11,688 33,775 0 -8,595 -156,621 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 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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% 559.8% 6,740.2% 1,182.0% 1,182.0% -95.7% 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% 21.0% 84.9% 8.7% 7.9% -3.7% 0.0% 0.0%   ROI %   0.0% 21.1% 85.7% 8.9% 8.1% -3.7% 0.0% 0.0%   ROE %   0.0% 84.0% 299.5% 22.9% 19.7% -13.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 24.6% 31.4% 35.7% 35.7% 32.5% 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% 1,879.1% 5,103.7% 1,789.3% 768.2% -1,667.5% 0.0% 0.0%   Gearing %   0.0% 303.3% 214.4% 325.1% 171.9% 202.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.0% 0.8% 1.1% 1.0% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 8.4 4.7 0.4 0.4 0.5 0.0 0.0   Current Ratio   0.0 8.4 4.7 0.4 0.4 0.5 0.0 0.0   Cash and cash equivalent   0.0 5,094.0 8,329.0 643.0 643.0 4,707.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 6,641.0 6,660.0 -8,165.0 -8,166.0 -7,565.0 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 N/A 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