Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PUDSLING 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   7.4% 6.3% 7.7% 6.6% 8.1% 9.6% 18.2% 18.0%   Credit score (0-100)   34 37 30 36 29 26 8 8   Credit rating   BB BBB BB BBB BB BB B B   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)  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   924 845 997 883 840 833 0.0 0.0   EBITDA   81.6 -25.6 17.0 33.0 -118 45.8 0.0 0.0   EBIT   51.9 -55.4 8.0 24.0 -127 45.8 0.0 0.0   Pre-tax profit (PTP)   51.9 -55.8 7.3 22.8 -124.4 46.2 0.0 0.0   Net earnings   39.9 -44.8 5.3 15.8 -97.4 35.0 0.0 0.0   Pre-tax profit without non-rec. items   51.9 -55.8 7.3 22.8 -124 46.2 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   68.9 39.1 18.0 9.0 0.0 0.0 0.0 0.0   Shareholders equity total   158 113 118 134 36.4 71.4 -53.6 -53.6   Interest-bearing liabilities   109 109 111 114 111 105 53.6 53.6   Balance sheet total (assets)   412 584 510 444 360 350 0.0 0.0   Net Debt   -92.6 -249 -162 -170 -46.8 -33.9 53.6 53.6     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   924 845 997 883 840 833 0.0 0.0   Gross profit growth   18.0% -8.5% 18.0% -11.5% -4.9% -0.8% -100.0% 0.0%   Employees   3 3 4 3 3 2 0 0   Employee growth %   50.0% 0.0% 33.3% -25.0% 0.0% -33.3% -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)   412 584 510 444 360 350 0 0   Balance sheet change%   -5.7% 41.5% -12.5% -13.0% -18.8% -3.0% -100.0% 0.0%   Added value   81.6 -25.6 17.0 33.0 -117.6 45.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -60 -30 -18 -18 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 1.0 2.0 -1.0 1.0 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 (%)   5.6% -6.6% 0.8% 2.7% -15.1% 5.5% 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 %   12.2% -11.1% 1.5% 5.0% -30.9% 13.0% 0.0% 0.0%   ROI %   21.0% -22.7% 3.5% 10.1% -63.0% 28.5% 0.0% 0.0%   ROE %   29.0% -33.1% 4.6% 12.5% -114.5% 64.9% 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 %   38.2% 19.3% 23.1% 30.1% 10.1% 20.4% -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, %   -113.4% 972.8% -955.8% -513.6% 39.8% -74.2% 0.0% 0.0%   Gearing %   69.2% 96.7% 94.3% 84.9% 305.8% 147.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.4% 0.6% 1.1% 0.0% 0.0% 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   1.3 1.1 1.2 1.4 1.1 1.2 0.0 0.0   Current Ratio   1.3 1.1 1.2 1.4 1.1 1.2 0.0 0.0   Cash and cash equivalent   201.6 358.2 273.8 283.1 158.1 139.2 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   83.2 68.2 94.6 119.4 31.0 66.0 -26.8 -26.8   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   27 -9 4 11 -39 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 -9 4 11 -39 23 0 0   EBIT / employee   17 -18 2 8 -42 23 0 0   Net earnings / employee   13 -15 1 5 -32 17 0 0