Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIESELSKABET PRÆSTEHAVEN 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  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   6.0% 4.6% 6.4% 5.5% 6.5% 6.6% 18.7% 18.4%   Credit score (0-100)   40 47 37 40 36 35 7 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   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 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   516 517 0 0 0 0 0 0   Gross profit   146 145 59.3 32.3 56.3 42.8 0.0 0.0   EBITDA   146 145 59.3 32.3 56.3 42.8 0.0 0.0   EBIT   47.8 47.0 -38.6 -65.5 -41.5 -55.0 0.0 0.0   Pre-tax profit (PTP)   48.6 52.0 -38.4 -58.5 -27.9 -34.4 0.0 0.0   Net earnings   48.6 52.0 -38.4 -58.5 -27.9 -34.4 0.0 0.0   Pre-tax profit without non-rec. items   48.6 52.0 -38.4 -58.5 -27.9 -34.4 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   555 457 359 261 163 65.4 0.0 0.0   Shareholders equity total   725 777 739 680 652 618 117 117   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   828 876 869 763 752 751 117 117   Net Debt   -74.3 -19.7 -364 -39.7 -37.5 -43.5 -117 -117     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   516 517 0 0 0 0 0 0   Net sales growth   0.1% 0.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   146 145 59.3 32.3 56.3 42.8 0.0 0.0   Gross profit growth   287.3% -0.6% -59.1% -45.5% 74.3% -24.0% -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)   828 876 869 763 752 751 117 117   Balance sheet change%   7.1% 5.9% -0.8% -12.2% -1.4% -0.1% -84.5% 0.0%   Added value   145.6 144.8 59.3 32.3 56.3 42.8 0.0 0.0   Added value %   28.2% 28.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -196 -196 -196 -196 -196 -196 -65 0   Net sales trend   1.0 2.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 %   28.2% 28.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   9.3% 9.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   32.8% 32.4% -65.1% -202.9% -73.8% -128.6% 0.0% 0.0%   Net Earnings %   9.4% 10.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   28.4% 29.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.4% 10.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.1% 6.2% -4.2% -7.0% -3.5% -4.5% 0.0% 0.0%   ROI %   6.9% 7.0% -4.9% -8.1% -4.0% -5.3% 0.0% 0.0%   ROE %   6.9% 6.9% -5.1% -8.2% -4.2% -5.4% 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 %   87.6% 88.6% 85.0% 89.2% 86.7% 82.2% 100.0% 100.0%   Relative indebtedness %   19.9% 19.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   5.5% 15.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -51.0% -13.6% -614.3% -122.8% -66.7% -101.5% 0.0% 0.0%   Gearing %   0.0% 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 %   4.1% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.9 3.4 3.3 5.1 5.1 4.5 0.0 0.0   Current Ratio   1.9 3.4 3.3 5.1 5.1 4.5 0.0 0.0   Cash and cash equivalent   74.3 19.7 364.0 39.7 37.5 43.5 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 %   37.1% 65.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   88.7 238.5 298.0 337.3 407.3 470.7 0.0 0.0   Net working capital %   17.2% 46.2% 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   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