Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRICATECH A/S 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 2019/12 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   3.4% 2.5% 5.4% 2.2% 2.3% 4.1% 11.3% 11.0%   Credit score (0-100)   55 62 40 65 64 49 21 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   0 0 0 0 0 0 0 0   Gross profit   1,265 1,228 881 1,530 1,706 948 0.0 0.0   EBITDA   322 404 9.6 622 686 -76.1 0.0 0.0   EBIT   176 260 -143 468 537 -220 0.0 0.0   Pre-tax profit (PTP)   102.3 222.6 -168.9 405.1 453.8 -314.7 0.0 0.0   Net earnings   79.5 173.7 -125.7 313.6 353.7 -245.6 0.0 0.0   Pre-tax profit without non-rec. items   102 223 -169 405 454 -315 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   1,521 1,443 1,389 1,432 1,669 1,544 0.0 0.0   Shareholders equity total   1,351 1,415 1,176 1,432 1,668 1,300 650 650   Interest-bearing liabilities   1,191 487 582 1,081 1,230 1,182 0.0 0.0   Balance sheet total (assets)   3,122 2,894 2,749 3,380 3,496 2,888 650 650   Net Debt   1,190 363 582 1,081 1,230 1,182 -650 -650     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   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   1,265 1,228 881 1,530 1,706 948 0.0 0.0   Gross profit growth   -5.6% -2.9% -28.3% 73.8% 11.5% -44.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   3,122 2,894 2,749 3,380 3,496 2,888 650 650   Balance sheet change%   -7.8% -7.3% -5.0% 23.0% 3.4% -17.4% -77.5% 0.0%   Added value   322.3 403.8 9.6 621.8 690.3 -76.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -197 -249 -227 -180 47 -289 -1,565 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 -1.0 1.0 2.0 -1.0 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 %   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 (%)   13.9% 21.2% -16.3% 30.6% 31.5% -23.2% 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 %   5.6% 8.7% -5.1% 15.3% 15.6% -6.9% 0.0% 0.0%   ROI %   6.3% 11.1% -7.3% 20.6% 18.7% -7.8% 0.0% 0.0%   ROE %   5.8% 12.6% -9.7% 24.0% 22.8% -16.5% 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 %   43.3% 48.9% 42.8% 42.4% 47.7% 45.0% 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, %   369.3% 89.8% 6,032.8% 173.8% 179.3% -1,552.7% 0.0% 0.0%   Gearing %   88.1% 34.4% 49.5% 75.5% 73.7% 90.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 4.8% 4.8% 7.6% 7.2% 7.8% 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   0.4 0.3 0.3 0.3 0.4 0.3 0.0 0.0   Current Ratio   1.2 1.3 1.0 1.1 1.3 1.1 0.0 0.0   Cash and cash equivalent   1.0 124.3 0.0 0.0 0.0 0.0 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)   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   267.3 324.2 2.8 230.2 418.3 72.3 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 2019/12 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   161 202 5 311 345 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   161 202 5 311 343 -38 0 0   EBIT / employee   88 130 -72 234 268 -110 0 0   Net earnings / employee   40 87 -63 157 177 -123 0 0