Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Protection Group Danmark wholesale 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   10.6% 19.4% 8.6% 9.6% 10.2% 8.7% 23.6% 23.6%   Credit score (0-100)   24 6 27 25 23 28 4 4   Credit rating   BB B BB BB BB BB B B   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   311 767 771 2,067 1,522 2,785 0.0 0.0   EBITDA   311 767 771 2,067 1,522 2,785 0.0 0.0   EBIT   311 767 771 2,067 1,522 2,785 0.0 0.0   Pre-tax profit (PTP)   313.3 750.4 733.7 1,971.6 1,409.7 2,669.3 0.0 0.0   Net earnings   244.3 585.3 572.3 1,537.5 1,099.3 2,075.5 0.0 0.0   Pre-tax profit without non-rec. items   313 750 734 1,972 1,410 2,669 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   294 635 622 1,588 1,149 2,125 0.0 0.0   Interest-bearing liabilities   68.9 442 1,275 2,838 962 2,487 0.0 0.0   Balance sheet total (assets)   369 3,363 2,183 4,436 2,459 5,234 0.0 0.0   Net Debt   27.9 411 -129 1,497 715 1,830 -0.0 -0.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   311 767 771 2,067 1,522 2,785 0.0 0.0   Gross profit growth   0.0% 146.8% 0.5% 168.1% -26.3% 82.9% -100.0% 0.0%   Employees   0 0 0 0 0   0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   369 3,363 2,183 4,436 2,459 5,234 0 0   Balance sheet change%   0.0% 810.7% -35.1% 103.2% -44.6% 112.9% -100.0% 0.0%   Added value   310.7 766.9 770.9 2,067.0 1,522.4 2,784.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   84.8% 41.1% 27.8% 62.5% 44.2% 72.4% 0.0% 0.0%   ROI %   86.2% 106.4% 51.8% 65.4% 46.6% 82.9% 0.0% 0.0%   ROE %   83.0% 125.9% 91.0% 139.2% 80.3% 126.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   79.7% 18.9% 28.5% 35.8% 47.2% 40.6% 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, %   9.0% 53.6% -16.7% 72.4% 47.0% 65.7% 0.0% 0.0%   Gearing %   23.4% 69.6% 205.0% 178.8% 83.7% 117.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.4% 4.3% 4.6% 5.9% 6.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   4.9 1.2 1.4 1.6 1.9 1.7 0.0 0.0   Current Ratio   4.9 1.2 1.4 1.6 1.9 1.7 0.0 0.0   Cash and cash equivalent   41.0 31.4 1,404.4 1,341.2 246.3 657.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   294.3 635.3 622.3 1,587.5 1,149.3 2,125.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 278,494 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 278,494 0 0   EBIT / employee   0 0 0 0 0 278,494 0 0   Net earnings / employee   0 0 0 0 0 207,546 0 0