Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PETERSBJERG 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% 0.3% 0.3%   Bankruptcy risk   1.7% 1.7% 1.8% 2.1% 2.3% 2.2% 19.5% 19.5%   Credit score (0-100)   75 75 71 66 64 65 6 6   Credit rating   A A A A BBB BBB B B   Credit limit (kDKK)   0.7 0.9 0.3 0.1 0.0 0.1 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   364 562 605 749 808 823 0.0 0.0   EBITDA   364 562 605 749 808 823 0.0 0.0   EBIT   282 480 523 667 726 741 0.0 0.0   Pre-tax profit (PTP)   193.0 389.0 418.0 516.0 608.0 623.9 0.0 0.0   Net earnings   150.0 303.0 326.0 402.0 474.0 486.5 0.0 0.0   Pre-tax profit without non-rec. items   193 389 418 516 608 624 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   3,652 3,570 3,488 3,406 3,324 3,242 0.0 0.0   Shareholders equity total   297 450 473 549 621 634 22.2 22.2   Interest-bearing liabilities   3,118 3,086 3,143 2,280 2,052 2,272 0.0 0.0   Balance sheet total (assets)   3,802 4,012 4,528 3,611 3,572 3,808 22.2 22.2   Net Debt   3,064 3,066 2,103 2,075 1,904 1,706 -22.2 -22.2     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   364 562 605 749 808 823 0.0 0.0   Gross profit growth   3.4% 54.4% 7.7% 23.8% 7.9% 1.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   3,802 4,012 4,528 3,611 3,572 3,808 22 22   Balance sheet change%   -2.6% 5.5% 12.9% -20.3% -1.1% 6.6% -99.4% 0.0%   Added value   364.0 562.0 605.0 749.0 808.0 823.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -164 -164 -164 -164 -164 -164 -3,242 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 (%)   77.5% 85.4% 86.4% 89.1% 89.9% 90.0% 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 %   7.6% 12.6% 13.3% 17.1% 20.2% 20.1% 0.0% 0.0%   ROI %   7.7% 13.0% 14.5% 19.5% 23.2% 23.3% 0.0% 0.0%   ROE %   52.6% 81.1% 70.6% 78.7% 81.0% 77.5% 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 %   7.8% 11.2% 10.4% 15.2% 17.4% 16.6% 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, %   841.8% 545.6% 347.6% 277.0% 235.6% 207.2% 0.0% 0.0%   Gearing %   1,049.8% 685.8% 664.5% 415.3% 330.4% 358.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.4% 4.8% 6.7% 5.4% 5.5% 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   0.1 0.2 0.3 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   54.0 20.0 1,040.0 205.0 148.0 565.8 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   -2,321.0 -2,213.0 -3,208.0 -2,197.0 -2,168.0 -2,204.5 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   364 562 605 749 808 823 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   364 562 605 749 808 823 0 0   EBIT / employee   282 480 523 667 726 741 0 0   Net earnings / employee   150 303 326 402 474 486 0 0