Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PB CARTRADING 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.4% 6.9% 4.2% 1.7% 2.4% 3.3% 7.2% 7.2%   Credit score (0-100)   79 35 47 72 62 55 34 34   Credit rating   A BBB BBB A BBB BBB BBB BBB   Credit limit (kDKK)   197.5 0.0 0.0 27.3 0.1 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 2019/12 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   5,590 5,757 7,649 13,197 6,656 18,673 0.0 0.0   EBITDA   249 1,800 6,062 10,386 3,997 16,015 0.0 0.0   EBIT   -668 1,005 5,926 10,386 3,997 16,015 0.0 0.0   Pre-tax profit (PTP)   5,213.0 4,198.8 6,074.5 12,162.9 8,051.2 19,515.0 0.0 0.0   Net earnings   5,425.1 4,042.8 4,933.4 9,981.7 7,264.6 16,032.4 0.0 0.0   Pre-tax profit without non-rec. items   5,213 4,199 6,074 12,163 8,051 19,515 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   638 375 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   32,301 4,805 9,738 17,720 10,843 17,876 12,351 12,351   Interest-bearing liabilities   59,452 0.0 0.0 7,543 63,145 7,500 0.0 0.0   Balance sheet total (assets)   93,038 42,570 27,482 32,012 78,596 25,827 12,351 12,351   Net Debt   59,381 -1,412 -11,178 4,319 63,145 -1,798 -12,351 -12,351     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   5,590 5,757 7,649 13,197 6,656 18,673 0.0 0.0   Gross profit growth   -60.2% 3.0% 32.9% 72.5% -49.6% 180.5% -100.0% 0.0%   Employees   6 5 2 2 3 3 0 0   Employee growth %   0.0% -16.7% -60.0% 0.0% 50.0% 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)   93,038 42,570 27,482 32,012 78,596 25,827 12,351 12,351   Balance sheet change%   47.5% -54.2% -35.4% 16.5% 145.5% -67.1% -52.2% 0.0%   Added value   248.8 1,799.8 6,062.2 10,385.7 3,996.6 16,014.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,808 -1,710 -560 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 1.0 2.0 3.0 4.0 5.0 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 (%)   -11.9% 17.5% 77.5% 78.7% 60.0% 85.8% 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 %   8.1% 7.5% 19.3% 42.9% 15.8% 39.6% 0.0% 0.0%   ROI %   8.4% 10.5% 91.0% 72.9% 17.6% 41.7% 0.0% 0.0%   ROE %   14.6% 21.8% 67.8% 72.7% 50.9% 111.7% 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 %   34.7% 11.3% 35.4% 55.4% 13.8% 69.2% 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, %   23,862.6% -78.5% -184.4% 41.6% 1,580.0% -11.2% 0.0% 0.0%   Gearing %   184.1% 0.0% 0.0% 42.6% 582.3% 42.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.0% 0.0% 15.8% 2.0% 3.3% 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   0.4 1.0 1.0 2.2 1.0 1.9 0.0 0.0   Current Ratio   0.9 1.1 1.4 4.1 1.2 2.7 0.0 0.0   Cash and cash equivalent   71.8 1,412.1 11,177.5 3,224.3 0.0 9,298.5 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   -4,870.8 3,443.0 7,688.4 21,014.3 10,440.2 13,141.8 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   41 360 3,031 5,193 1,332 5,338 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 360 3,031 5,193 1,332 5,338 0 0   EBIT / employee   -111 201 2,963 5,193 1,332 5,338 0 0   Net earnings / employee   904 809 2,467 4,991 2,422 5,344 0 0