Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIME PRODUCTION 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2.5% 9.4% 2.5% 1.7% 1.5% 1.4% 9.1% 9.1%   Credit score (0-100)   63 26 61 72 74 78 27 27   Credit rating   BBB BB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 4.6 21.7 100.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,402 1,631 4,000 3,419 3,322 6,920 0.0 0.0   EBITDA   1,959 291 2,885 1,797 1,506 4,782 0.0 0.0   EBIT   1,293 -481 2,236 1,214 886 4,205 0.0 0.0   Pre-tax profit (PTP)   1,226.5 -616.9 2,093.7 1,073.3 782.2 4,033.8 0.0 0.0   Net earnings   952.7 -482.4 1,668.7 832.9 605.2 3,138.6 0.0 0.0   Pre-tax profit without non-rec. items   1,226 -617 2,094 1,073 782 4,034 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,558 1,062 889 2,096 2,356 3,192 0.0 0.0   Shareholders equity total   1,851 1,369 3,037 3,870 4,476 7,614 6,064 6,064   Interest-bearing liabilities   2,367 2,335 2,464 2,318 2,341 2,223 0.0 0.0   Balance sheet total (assets)   5,162 5,061 8,094 7,106 7,497 11,413 6,064 6,064   Net Debt   1,156 320 -1,332 154 -428 -4,137 -6,064 -6,064     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   3,402 1,631 4,000 3,419 3,322 6,920 0.0 0.0   Gross profit growth   31.7% -52.1% 145.3% -14.5% -2.8% 108.3% -100.0% 0.0%   Employees   4 3 3 3 3 3 0 0   Employee growth %   0.0% -25.0% 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)   5,162 5,061 8,094 7,106 7,497 11,413 6,064 6,064   Balance sheet change%   32.0% -2.0% 59.9% -12.2% 5.5% 52.2% -46.9% 0.0%   Added value   1,959.3 291.4 2,884.8 1,797.0 1,469.7 4,782.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -773 -1,269 -822 624 -360 258 -3,192 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   38.0% -29.5% 55.9% 35.5% 26.7% 60.8% 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 %   28.5% -9.4% 34.0% 16.0% 12.2% 44.6% 0.0% 0.0%   ROI %   34.4% -12.1% 48.6% 20.8% 13.7% 50.5% 0.0% 0.0%   ROE %   69.3% -30.0% 75.7% 24.1% 14.5% 51.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   35.9% 27.0% 37.5% 54.5% 59.7% 66.7% 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, %   59.0% 109.9% -46.2% 8.5% -28.4% -86.5% 0.0% 0.0%   Gearing %   127.9% 170.6% 81.1% 59.9% 52.3% 29.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 5.8% 5.9% 5.9% 4.6% 7.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.9 0.7 1.2 1.2 1.4 2.0 0.0 0.0   Current Ratio   1.0 0.9 1.3 1.3 1.6 2.2 0.0 0.0   Cash and cash equivalent   1,211.5 2,014.8 3,796.2 2,164.6 2,768.9 6,360.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -10.4 -530.1 1,309.4 930.2 1,775.9 4,376.5 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   490 97 962 599 490 1,594 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   490 97 962 599 502 1,594 0 0   EBIT / employee   323 -160 745 405 295 1,402 0 0   Net earnings / employee   238 -161 556 278 202 1,046 0 0