Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PAGRE HOLDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1.2% 1.1% 5.8% 5.2% 2.1% 2.1% 7.7% 7.7%   Credit score (0-100)   83 85 38 42 66 67 32 32   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   703.6 1,325.9 0.0 0.0 2.5 2.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -15.9 -15.0 -317 -174 -44.9 -52.5 0.0 0.0   EBITDA   -15.9 -15.0 -317 -174 -44.9 -52.5 0.0 0.0   EBIT   -15.9 -15.0 -317 -2,174 -44.9 -52.5 0.0 0.0   Pre-tax profit (PTP)   4,462.3 4,886.6 17,947.7 -1,704.7 994.6 726.9 0.0 0.0   Net earnings   4,422.6 4,831.9 17,886.6 -1,304.1 866.0 601.5 0.0 0.0   Pre-tax profit without non-rec. items   4,462 4,887 17,948 -1,705 995 727 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   24,327 29,051 45,938 44,617 37,483 37,084 33,974 33,974   Interest-bearing liabilities   679 27.1 602 4.9 34.6 790 0.0 0.0   Balance sheet total (assets)   26,161 30,171 46,947 44,745 37,858 38,050 33,974 33,974   Net Debt   -5,218 -4,025 -17,105 -14,503 -5,815 -6,117 -33,974 -33,974     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -15.9 -15.0 -317 -174 -44.9 -52.5 0.0 0.0   Gross profit growth   -2.0% 5.9% -2,010.1% 45.1% 74.1% -16.8% 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)   26,161 30,171 46,947 44,745 37,858 38,050 33,974 33,974   Balance sheet change%   0.9% 15.3% 55.6% -4.7% -15.4% 0.5% -10.7% 0.0%   Added value   -15.9 -15.0 -316.5 -173.7 1,955.1 -52.5 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 -2,000 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   100.0% 100.0% 100.0% 1,251.2% 100.0% 100.0% 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 %   17.5% 17.6% 47.1% -3.3% 2.5% 2.0% 0.0% 0.0%   ROI %   18.5% 18.3% 48.0% -3.4% 2.5% 2.0% 0.0% 0.0%   ROE %   18.7% 18.1% 47.7% -2.9% 2.1% 1.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   93.0% 96.3% 97.9% 99.7% 99.0% 97.5% 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, %   32,737.7% 26,836.3% 5,404.1% 8,348.1% 12,943.3% 11,652.1% 0.0% 0.0%   Gearing %   2.8% 0.1% 1.3% 0.0% 0.1% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.4% 16.7% 62.7% 57.8% 95.6% 8.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   7.0 13.5 46.5 331.5 94.1 42.2 0.0 0.0   Current Ratio   7.0 13.5 46.5 331.5 94.1 42.2 0.0 0.0   Cash and cash equivalent   5,896.3 4,052.6 17,706.6 14,508.1 5,849.5 6,907.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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)   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   10,974.6 14,008.7 45,917.9 42,426.8 34,878.0 34,504.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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