Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PHE, STATSAUTORISERET REVISIONSANPARTSSELSKAB 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.0% 0.8% 0.7% 0.7% 0.5% 0.6% 7.8% 7.8%   Credit score (0-100)   87 93 93 95 98 97 31 31   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   634.5 1,310.7 1,711.0 2,037.3 2,514.6 2,788.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -289 -176 -288 -214 -233 -285 0.0 0.0   EBITDA   -1,522 -1,412 -1,517 -1,443 -1,259 -1,385 0.0 0.0   EBIT   -1,522 -1,412 -1,517 -1,443 -1,344 -1,385 0.0 0.0   Pre-tax profit (PTP)   2,505.6 3,017.7 5,632.4 3,578.4 4,843.9 6,309.3 0.0 0.0   Net earnings   1,951.7 2,345.6 4,484.5 2,855.5 3,876.0 4,672.3 0.0 0.0   Pre-tax profit without non-rec. items   2,506 3,018 5,632 3,578 4,844 6,309 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   14,041 15,887 19,871 22,227 25,603 29,275 28,075 28,075   Interest-bearing liabilities   0.0 1,061 889 149 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,301 19,865 24,958 26,607 30,445 33,513 28,075 28,075   Net Debt   -4,634 -7,407 -9,779 -12,668 -13,428 -10,245 -28,075 -28,075     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -289 -176 -288 -214 -233 -285 0.0 0.0   Gross profit growth   -49.4% 39.0% -63.2% 25.7% -9.0% -22.6% 0.0% 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)   16,301 19,865 24,958 26,607 30,445 33,513 28,075 28,075   Balance sheet change%   11.5% 21.9% 25.6% 6.6% 14.4% 10.1% -16.2% 0.0%   Added value   -1,522.0 -1,412.4 -1,516.9 -1,443.2 -1,344.4 -1,385.0 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 -85 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   526.7% 801.2% 527.3% 675.5% 577.5% 485.3% 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 %   16.3% 17.3% 25.6% 14.6% 19.3% 20.7% 0.0% 0.0%   ROI %   17.1% 17.6% 27.2% 15.2% 18.6% 21.3% 0.0% 0.0%   ROE %   14.7% 15.7% 25.1% 13.6% 16.2% 17.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   86.1% 80.0% 79.6% 83.5% 84.1% 87.4% 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, %   304.5% 524.5% 644.7% 877.8% 1,066.2% 739.7% 0.0% 0.0%   Gearing %   0.0% 6.7% 4.5% 0.7% 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   12.3 5.5 5.6 7.4 8.1 12.6 0.0 0.0   Current Ratio   12.3 5.5 5.6 7.4 8.1 12.6 0.0 0.0   Cash and cash equivalent   4,634.1 8,468.0 10,668.2 12,816.9 13,428.3 10,245.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4,552.5 1,499.2 3,680.2 2,701.2 6,864.0 13,022.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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