Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PARK-UDSTYR.DK 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   3.9% 2.4% 3.1% 3.6% 5.3% 7.2% 9.5% 9.3%   Credit score (0-100)   52 64 56 51 42 33 26 26   Credit rating   BBB BBB BBB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   1,370 982 1,555 1,630 1,578 1,014 0.0 0.0   EBITDA   507 163 848 625 663 168 0.0 0.0   EBIT   507 163 848 625 663 168 0.0 0.0   Pre-tax profit (PTP)   512.8 179.4 713.6 426.5 655.4 197.3 0.0 0.0   Net earnings   399.2 137.1 554.2 329.8 508.6 151.6 0.0 0.0   Pre-tax profit without non-rec. items   513 179 714 426 655 197 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   1,844 1,873 2,316 2,533 2,927 2,961 2,759 2,759   Interest-bearing liabilities   2.9 36.9 20.9 10.9 17.0 10.4 0.0 0.0   Balance sheet total (assets)   2,280 2,270 3,471 3,163 3,467 3,518 2,759 2,759   Net Debt   -1,682 -1,678 -2,282 -2,294 -3,034 -3,118 -2,759 -2,759     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   1,370 982 1,555 1,630 1,578 1,014 0.0 0.0   Gross profit growth   -1.2% -28.3% 58.4% 4.8% -3.2% -35.7% -100.0% 0.0%   Employees   4 2 2 2 2 2 0 0   Employee growth %   0.0% -50.0% 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)   2,280 2,270 3,471 3,163 3,467 3,518 2,759 2,759   Balance sheet change%   13.4% -0.4% 52.9% -8.9% 9.6% 1.5% -21.6% 0.0%   Added value   506.9 162.8 847.9 624.9 662.8 168.5 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 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   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   37.0% 16.6% 54.5% 38.3% 42.0% 16.6% 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 %   24.3% 8.3% 29.5% 18.8% 20.3% 5.7% 0.0% 0.0%   ROI %   30.5% 10.0% 39.9% 25.6% 24.5% 6.8% 0.0% 0.0%   ROE %   23.5% 7.4% 26.5% 13.6% 18.6% 5.2% 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 %   80.9% 82.5% 66.7% 80.1% 84.4% 84.2% 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, %   -331.8% -1,030.8% -269.1% -367.1% -457.7% -1,850.7% 0.0% 0.0%   Gearing %   0.2% 2.0% 0.9% 0.4% 0.6% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   66.4% 45.0% 464.2% 1,248.5% 131.2% 20.8% 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   4.9 5.3 2.9 4.8 6.1 6.0 0.0 0.0   Current Ratio   5.2 5.7 3.0 5.0 6.4 6.3 0.0 0.0   Cash and cash equivalent   1,684.5 1,715.1 2,302.5 2,304.8 3,050.6 3,128.3 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   1,843.6 833.0 1,915.4 2,450.1 2,825.0 2,961.1 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   127 81 424 312 331 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   127 81 424 312 331 84 0 0   EBIT / employee   127 81 424 312 331 84 0 0   Net earnings / employee   100 69 277 165 254 76 0 0