Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PKL Holding af 10/1-2017 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 2.8% 2.0% 2.2% 1.8% 1.3% 8.0% 7.8%   Credit score (0-100)   65 59 68 65 70 81 31 31   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.7 0.2 2.3 133.8 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   1,000 0 850 900 1,700 825 825 825   Gross profit   993 -3.2 847 894 1,692 815 0.0 0.0   EBITDA   993 -3.2 847 894 1,644 767 0.0 0.0   EBIT   993 -3.2 847 894 1,644 767 0.0 0.0   Pre-tax profit (PTP)   1,038.6 11.4 605.9 413.1 1,567.2 1,921.3 0.0 0.0   Net earnings   1,031.5 8.8 611.0 413.1 1,547.2 1,870.1 0.0 0.0   Pre-tax profit without non-rec. items   1,039 11.4 606 413 1,567 1,921 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,799 2,752 3,291 3,647 5,136 6,806 6,692 6,692   Interest-bearing liabilities   6.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,819 2,755 3,294 3,650 5,139 6,835 6,692 6,692   Net Debt   -238 -1,199 -3,204 -3,544 -5,057 -6,765 -6,692 -6,692     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   1,000 0 850 900 1,700 825 825 825   Net sales growth   -35.5% -100.0% 0.0% 5.9% 88.9% -51.5% 0.0% 0.0%   Gross profit   993 -3.2 847 894 1,692 815 0.0 0.0   Gross profit growth   -35.8% 0.0% 0.0% 5.6% 89.3% -51.8% -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)   2,819 2,755 3,294 3,650 5,139 6,835 6,692 6,692   Balance sheet change%   59.0% -2.3% 19.6% 10.8% 40.8% 33.0% -2.1% 0.0%   Added value   993.1 -3.2 846.7 893.8 1,644.2 766.9 0.0 0.0   Added value %   99.3% 0.0% 99.6% 99.3% 96.7% 93.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 0.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 %   99.3% 0.0% 99.6% 99.3% 96.7% 93.0% 0.0% 0.0%   EBIT %   99.3% 0.0% 99.6% 99.3% 96.7% 93.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 97.2% 94.1% 0.0% 0.0%   Net Earnings %   103.1% 0.0% 71.9% 45.9% 91.0% 226.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   103.1% 0.0% 71.9% 45.9% 91.0% 226.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   103.9% 0.0% 71.3% 45.9% 92.2% 232.9% 0.0% 0.0%   ROA %   45.3% 0.7% 29.0% 28.0% 39.2% 32.1% 0.0% 0.0%   ROI %   45.5% 0.7% 29.0% 28.0% 39.3% 32.2% 0.0% 0.0%   ROE %   45.2% 0.3% 20.2% 11.9% 35.2% 31.3% 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 %   99.3% 99.9% 99.9% 99.9% 99.9% 99.6% 100.0% 100.0%   Relative indebtedness %   2.0% 0.0% 0.4% 0.3% 0.2% 3.5% 0.0% 0.0%   Relative net indebtedness %   -22.4% 0.0% -376.6% -393.5% -297.3% -816.4% -811.2% -811.2%   Net int. bear. debt to EBITDA, %   -24.0% 37,238.3% -378.5% -396.6% -307.6% -882.0% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   50.6% 290.3% 0.0% 0.0% 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   12.1 386.7 1,031.5 1,145.3 1,621.4 232.0 0.0 0.0   Current Ratio   12.1 386.7 1,031.5 1,145.3 1,621.4 232.0 0.0 0.0   Cash and cash equivalent   244.5 1,198.7 3,204.4 3,544.3 5,057.2 6,764.8 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)   365.0 354.3 344.1 182.6 147.2 113.4 0.0 0.0   Current assets / Net sales %   24.4% 0.0% 379.3% 397.8% 298.2% 820.0% 811.2% 811.2%   Net working capital   224.2 1,205.2 401.5 1,231.5 218.4 521.5 0.0 0.0   Net working capital %   22.4% 0.0% 47.2% 136.8% 12.8% 63.2% 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   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