Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

P/S Parkering PKAE 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   0.0% 0.0% 0.0% 1.0% 0.9% 0.8% 7.2% 7.1%   Credit score (0-100)   0 0 0 85 89 90 34 34   Credit rating   N/A N/A N/A A A AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 5,568.9 8,211.6 12,111.0 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 N/A 2020 N/A 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 0.0 0.0 7,093 13,685 13,096 0.0 0.0   EBITDA   0.0 0.0 0.0 7,093 13,685 13,096 0.0 0.0   EBIT   0.0 0.0 0.0 8,592 16,165 26,096 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 4,959.0 10,959.0 23,092.9 0.0 0.0   Net earnings   0.0 0.0 0.0 4,959.0 10,959.0 23,092.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 4,959 10,959 23,093 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 260,000 262,000 275,000 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 95,959 106,918 130,011 80,011 80,011   Interest-bearing liabilities   0.0 0.0 0.0 161,553 152,733 146,603 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 262,038 263,191 280,529 80,011 80,011   Net Debt   0.0 0.0 0.0 160,532 152,503 142,307 -80,011 -80,011     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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 0.0 0.0 7,093 13,685 13,096 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 92.9% -4.3% -100.0% 0.0%   Employees   0 0 0 1 1 1 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)   0 0 0 262,038 263,191 280,529 80,011 80,011   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.4% 6.6% -71.5% 0.0%   Added value   0.0 0.0 0.0 8,592.0 16,165.0 26,096.1 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 0 260,000 2,000 13,000 -275,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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% 0.0% 0.0% 121.1% 118.1% 199.3% 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% 0.0% 0.0% 3.3% 6.2% 9.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 3.3% 6.2% 9.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 5.2% 10.8% 19.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 36.6% 40.6% 46.3% 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% 0.0% 0.0% 2,263.2% 1,114.4% 1,086.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 168.4% 142.9% 112.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4.5% 3.3% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,021.0 230.0 4,295.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 0.0 0.0 -66,363.0 -9,246.0 -5,043.2 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 N/A 2020 N/A 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 8,592 16,165 26,096 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 7,093 13,685 13,096 0 0   EBIT / employee   0 0 0 8,592 16,165 26,096 0 0   Net earnings / employee   0 0 0 4,959 10,959 23,093 0 0