Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PE HOLDING, HEMMET 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% 0.6% 0.6%   Bankruptcy risk   1.3% 1.7% 1.1% 2.1% 1.3% 1.1% 9.3% 9.3%   Credit score (0-100)   81 75 85 66 80 83 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   24.7 4.8 373.9 1.5 407.8 2,046.7 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   127 19.0 22.0 -20.9 -466 -250 0.0 0.0   EBITDA   127 19.0 22.0 -20.9 -466 -250 0.0 0.0   EBIT   60.0 -24.0 -21.0 -73.1 -558 -377 0.0 0.0   Pre-tax profit (PTP)   79.0 2,026.0 1,918.0 14,363.1 10,189.0 21,700.5 0.0 0.0   Net earnings   110.0 2,026.0 1,918.0 14,377.6 10,301.7 21,975.9 0.0 0.0   Pre-tax profit without non-rec. items   79.0 2,026 1,918 14,363 10,189 21,700 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   5,357 5,314 5,271 5,604 6,137 7,837 0.0 0.0   Shareholders equity total   1,929 3,517 8,165 20,179 28,792 52,279 3,864 3,864   Interest-bearing liabilities   38,076 51,578 46,817 42,529 49,634 99,813 0.0 0.0   Balance sheet total (assets)   42,805 56,129 57,851 68,609 82,955 158,155 3,864 3,864   Net Debt   38,076 51,578 46,817 42,528 49,470 99,810 -3,864 -3,864     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   127 19.0 22.0 -20.9 -466 -250 0.0 0.0   Gross profit growth   0.0% -85.0% 15.8% 0.0% -2,129.5% 46.4% 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)   42,805 56,129 57,851 68,609 82,955 158,155 3,864 3,864   Balance sheet change%   11.6% 31.1% 3.1% 18.6% 20.9% 90.7% -97.6% 0.0%   Added value   127.0 19.0 22.0 -20.9 -506.2 -249.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -134 -86 -86 281 440 1,572 -7,837 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  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 (%)   47.2% -126.3% -95.5% 349.9% 119.9% 150.9% 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 %   0.9% 4.3% 3.5% 23.0% 13.8% 18.7% 0.0% 0.0%   ROI %   0.9% 4.4% 3.6% 24.7% 14.8% 19.5% 0.0% 0.0%   ROE %   4.1% 74.4% 32.8% 101.5% 42.1% 54.2% 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 %   4.5% 6.3% 14.1% 29.4% 34.7% 33.1% 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, %   29,981.1% 271,463.2% 212,804.5% -203,533.8% -10,619.3% -39,957.7% 0.0% 0.0%   Gearing %   1,973.9% 1,466.5% 573.4% 210.8% 172.4% 190.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.2% 0.2% 0.3% 0.6% 1.1% 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 0.2 0.1 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.3 0.2 0.1 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.8 164.2 3.4 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   -27,677.0 -38,285.0 -42,410.0 -38,862.2 -42,589.2 -88,597.4 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