Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pubben ApS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5% 5.5%   Bankruptcy risk   7.7% 7.8% 9.2% 9.3% 14.5% 11.7% 17.1% 17.1%   Credit score (0-100)   33 32 27 25 14 19 10 10   Credit rating   BB BB BB BB BB BB BB BB   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)  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   1,203 1,219 1,121 1,121 1,249 1,302 1,302 1,302   Gross profit   586 590 590 590 529 579 0.0 0.0   EBITDA   28.9 35.7 4.7 4.7 -189 1.9 0.0 0.0   EBIT   28.9 35.7 4.7 4.7 -189 1.9 0.0 0.0   Pre-tax profit (PTP)   27.3 33.8 1.8 1.8 -195.6 -2.9 0.0 0.0   Net earnings   21.3 33.8 0.8 0.8 -195.6 -2.9 0.0 0.0   Pre-tax profit without non-rec. items   27.3 33.8 1.8 1.8 -196 -2.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   146 162 162 162 86.3 83.4 33.4 33.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   224 279 229 229 188 221 33.4 33.4   Net Debt   -146 -208 -158 -158 -117 -145 -33.4 -33.4     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   1,203 1,219 1,121 1,121 1,249 1,302 1,302 1,302   Net sales growth   2.7% 1.3% -8.1% 0.0% 11.5% 4.2% 0.0% 0.0%   Gross profit   586 590 590 590 529 579 0.0 0.0   Gross profit growth   9.1% 0.7% 0.0% 0.0% -10.5% 9.6% -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)   224 279 229 229 188 221 33 33   Balance sheet change%   17.8% 24.6% -17.8% 0.0% -17.7% 17.4% -84.9% 0.0%   Added value   28.9 35.7 4.7 4.7 -189.0 1.9 0.0 0.0   Added value %   2.4% 2.9% 0.4% 0.4% -15.1% 0.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 -1.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 %   2.4% 2.9% 0.4% 0.4% -15.1% 0.1% 0.0% 0.0%   EBIT %   2.4% 2.9% 0.4% 0.4% -15.1% 0.1% 0.0% 0.0%   EBIT to gross profit (%)   4.9% 6.1% 0.8% 0.8% -35.8% 0.3% 0.0% 0.0%   Net Earnings %   1.8% 2.8% 0.1% 0.1% -15.7% -0.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.8% 2.8% 0.1% 0.1% -15.7% -0.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.3% 2.8% 0.2% 0.2% -15.7% -0.2% 0.0% 0.0%   ROA %   14.0% 14.2% 1.8% 2.0% -90.6% 0.9% 0.0% 0.0%   ROI %   21.4% 23.3% 2.9% 2.9% -152.0% 2.3% 0.0% 0.0%   ROE %   15.8% 22.0% 0.5% 0.5% -157.3% -3.4% 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 %   65.2% 58.0% 70.9% 70.9% 45.8% 37.7% 100.0% 100.0%   Relative indebtedness %   6.5% 9.6% 5.9% 5.9% 8.2% 10.6% 0.0% 0.0%   Relative net indebtedness %   -5.6% -7.4% -8.2% -8.2% -1.2% -0.6% -2.6% -2.6%   Net int. bear. debt to EBITDA, %   -504.1% -580.6% -3,371.4% -3,371.4% 62.2% -7,517.0% 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   2.1 1.9 2.6 2.6 1.2 1.1 0.0 0.0   Current Ratio   2.7 2.3 3.3 3.3 1.7 1.5 0.0 0.0   Cash and cash equivalent   145.5 207.6 158.0 158.0 117.5 145.2 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)   5.1 2.9 3.2 3.2 2.9 3.7 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 %   17.6% 21.9% 19.4% 19.4% 14.1% 15.9% 2.6% 2.6%   Net working capital   133.7 149.7 151.4 151.4 74.3 69.7 0.0 0.0   Net working capital %   11.1% 12.3% 13.5% 13.5% 6.0% 5.4% 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