Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRACTICUM 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   12.0% 10.4% 6.3% 5.7% 8.5% 7.0% 11.9% 11.9%   Credit score (0-100)   21 25 37 39 28 33 20 20   Credit rating   BB BB BBB BBB BB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   448 1,058 507 1,067 903 1,169 0.0 0.0   EBITDA   35.5 550 20.3 365 -8.0 76.4 0.0 0.0   EBIT   35.5 550 20.3 365 -8.0 76.4 0.0 0.0   Pre-tax profit (PTP)   34.4 548.5 20.5 361.2 -14.2 78.4 0.0 0.0   Net earnings   112.7 426.4 14.3 277.2 -18.2 53.4 0.0 0.0   Pre-tax profit without non-rec. items   34.4 548 20.5 361 -14.2 78.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   89.4 516 530 807 789 652 602 602   Interest-bearing liabilities   0.8 23.9 25.6 23.5 0.0 45.8 0.0 0.0   Balance sheet total (assets)   210 750 778 1,148 988 912 602 602   Net Debt   -65.0 -81.1 -218 -862 -344 -241 -602 -602     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   448 1,058 507 1,067 903 1,169 0.0 0.0   Gross profit growth   0.0% 135.9% -52.0% 110.3% -15.3% 29.4% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   210 750 778 1,148 988 912 602 602   Balance sheet change%   211.8% 256.5% 3.7% 47.6% -13.9% -7.7% -33.9% 0.0%   Added value   35.5 550.4 20.3 365.1 -8.0 76.4 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 0 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   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   7.9% 52.0% 4.0% 34.2% -0.9% 6.5% 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 %   12.2% 114.7% 2.8% 38.5% 0.4% 8.3% 0.0% 0.0%   ROI %   18.5% 170.8% 3.9% 53.2% 0.5% 10.6% 0.0% 0.0%   ROE %   143.7% 140.9% 2.7% 41.5% -2.3% 7.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   42.5% 68.8% 68.2% 70.3% 79.9% 71.6% 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, %   -182.8% -14.7% -1,075.0% -236.1% 4,311.7% -315.4% 0.0% 0.0%   Gearing %   1.0% 4.6% 4.8% 2.9% 0.0% 7.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 15.3% 4.2% 36.9% 156.2% 2.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.7 3.4 3.2 3.4 5.0 3.5 0.0 0.0   Current Ratio   1.7 3.4 3.2 3.4 5.0 3.5 0.0 0.0   Cash and cash equivalent   65.8 105.1 244.1 885.4 344.2 286.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   89.4 530.2 536.6 807.3 789.1 652.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   36 275 10 183 -4 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 275 10 183 -4 38 0 0   EBIT / employee   36 275 10 183 -4 38 0 0   Net earnings / employee   113 213 7 139 -9 27 0 0