Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Partnerselskabet Nytorv 5-7 Aalborg Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.7% 1.1% 0.7% 0.7% 0.7% 7.1% 6.9%   Credit score (0-100)   95 96 84 93 95 93 34 35   Credit rating   AA AA A AA AA AA BBB BBB   Credit limit (kDKK)   14,508.4 15,932.2 6,008.6 15,809.9 16,564.5 16,745.5 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   8,230 8,384 8,402 8,268 7,953 8,550 8,550 8,550   Gross profit   8,334 8,404 6,914 6,646 6,544 6,386 0.0 0.0   EBITDA   8,334 6,864 -2,511 6,646 6,545 6,387 0.0 0.0   EBIT   9,361 11,011 -2,511 8,028 3,689 6,118 0.0 0.0   Pre-tax profit (PTP)   8,219.0 11,088.0 -2,386.0 8,192.0 4,086.0 7,959.0 0.0 0.0   Net earnings   8,219.0 11,088.0 -2,386.0 8,192.0 4,086.0 7,959.0 0.0 0.0   Pre-tax profit without non-rec. items   9,450 11,088 -2,387 8,192 4,086 7,960 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   140,239 144,386 135,035 136,886 135,143 134,874 0.0 0.0   Shareholders equity total   152,483 163,571 161,185 169,377 173,463 181,422 175,997 175,997   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   154,708 165,843 163,731 172,038 175,496 183,872 175,997 175,997   Net Debt   -1,141 -637 0.0 0.0 0.0 0.0 -175,997 -175,997     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   8,230 8,384 8,402 8,268 7,953 8,550 8,550 8,550   Net sales growth   1.2% 1.9% 0.2% -1.6% -3.8% 7.5% 0.0% 0.0%   Gross profit   8,334 8,404 6,914 6,646 6,544 6,386 0.0 0.0   Gross profit growth   2.4% 0.8% -17.7% -3.9% -1.5% -2.4% -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)   154,708 165,843 163,731 172,038 175,496 183,872 175,997 175,997   Balance sheet change%   5.4% 7.2% -1.3% 5.1% 2.0% 4.8% -4.3% 0.0%   Added value   9,361.0 11,011.0 -2,511.0 8,028.0 3,689.0 6,118.0 0.0 0.0   Added value %   113.7% 131.3% -29.9% 97.1% 46.4% 71.6% 0.0% 0.0%   Investments   3,153 4,147 -9,351 1,851 -1,743 -269 -134,874 0   Net sales trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 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 %   101.3% 81.9% -29.9% 80.4% 82.3% 74.7% 0.0% 0.0%   EBIT %   113.7% 131.3% -29.9% 97.1% 46.4% 71.6% 0.0% 0.0%   EBIT to gross profit (%)   112.3% 131.0% -36.3% 120.8% 56.4% 95.8% 0.0% 0.0%   Net Earnings %   99.9% 132.3% -28.4% 99.1% 51.4% 93.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   87.4% 82.8% -28.4% 82.4% 87.3% 96.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   114.8% 132.3% -28.4% 99.1% 51.4% 93.1% 0.0% 0.0%   ROA %   6.3% 6.9% -1.4% 4.9% 2.4% 4.4% 0.0% 0.0%   ROI %   6.4% 7.0% -1.5% 5.0% 2.4% 4.5% 0.0% 0.0%   ROE %   5.5% 7.0% -1.5% 5.0% 2.4% 4.5% 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 %   98.6% 98.6% 98.4% 98.5% 98.8% 98.7% 100.0% 100.0%   Relative indebtedness %   27.0% 27.1% 30.3% 32.2% 25.6% 28.7% 0.0% 0.0%   Relative net indebtedness %   13.2% 19.5% 30.3% 32.2% 25.6% 28.7% -2,058.4% -2,058.4%   Net int. bear. debt to EBITDA, %   -13.7% -9.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   6.5 9.4 11.3 13.2 19.8 20.0 0.0 0.0   Current Ratio   6.5 9.4 11.3 13.2 19.8 20.0 0.0 0.0   Cash and cash equivalent   1,141.0 637.0 0.0 0.0 0.0 0.0 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 %   175.8% 255.9% 341.5% 425.2% 507.4% 573.1% 2,058.4% 2,058.4%   Net working capital   12,244.0 19,185.0 26,149.0 32,491.0 38,320.0 46,547.0 0.0 0.0   Net working capital %   148.8% 228.8% 311.2% 393.0% 481.8% 544.4% 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 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