Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PR2014 INVEST 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  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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   2.2% 7.8% 1.4% 1.5% 1.6% 1.7% 8.9% 8.9%   Credit score (0-100)   68 33 79 76 74 72 28 28   Credit rating   BBB BB A A A A BB BB   Credit limit (kDKK)   0.1 0.0 28.4 16.3 6.2 4.3 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   0 0 0 0 0 0 0 0   Gross profit   22.0 463 509 480 419 475 0.0 0.0   EBITDA   22.0 463 509 480 419 475 0.0 0.0   EBIT   22.0 -2,216 854 526 122 378 0.0 0.0   Pre-tax profit (PTP)   -13.0 -2,599.0 670.0 365.0 -228.0 70.2 0.0 0.0   Net earnings   -11.0 -2,553.0 628.0 321.0 -218.0 56.2 0.0 0.0   Pre-tax profit without non-rec. items   -13.0 -2,599 670 365 -228 70.2 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   10,292 10,310 10,386 10,433 10,080 9,983 0.0 0.0   Shareholders equity total   806 2,047 2,674 2,995 2,777 2,833 2,783 2,783   Interest-bearing liabilities   9,613 7,894 7,599 7,405 7,247 6,836 0.0 0.0   Balance sheet total (assets)   11,722 10,454 11,465 11,629 10,215 12,360 2,783 2,783   Net Debt   8,355 7,894 7,599 7,405 7,193 4,529 -2,783 -2,783     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   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   22.0 463 509 480 419 475 0.0 0.0   Gross profit growth   -29.0% 2,004.5% 9.9% -5.7% -12.7% 13.3% -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)   11,722 10,454 11,465 11,629 10,215 12,360 2,783 2,783   Balance sheet change%   804.5% -10.8% 9.7% 1.4% -12.2% 21.0% -77.5% 0.0%   Added value   22.0 -2,177.0 887.0 554.0 150.0 377.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,102 -21 43 19 -353 -97 -9,983 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 %   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 (%)   100.0% -478.6% 167.8% 109.6% 29.1% 79.6% 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 %   0.3% -20.0% 7.8% 5.0% 6.2% 3.3% 0.0% 0.0%   ROI %   0.4% -21.8% 8.4% 5.6% 6.7% 3.8% 0.0% 0.0%   ROE %   -1.4% -179.0% 26.6% 11.3% -7.6% 2.0% 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 %   6.9% 19.6% 23.3% 25.8% 27.2% 22.9% 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, %   37,977.3% 1,705.0% 1,492.9% 1,542.7% 1,716.7% 954.3% 0.0% 0.0%   Gearing %   1,192.7% 385.6% 284.2% 247.2% 261.0% 241.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 4.4% 2.4% 2.8% 12.4% 4.4% 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   0.3 0.0 0.0 0.1 0.0 0.5 0.0 0.0   Current Ratio   0.3 0.1 0.0 0.1 0.1 0.5 0.0 0.0   Cash and cash equivalent   1,258.0 0.0 0.0 0.0 54.0 2,307.3 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -3,335.0 -2,248.0 -2,902.0 -2,786.0 -2,333.0 -2,285.7 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 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