Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Phillinor 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   6.4% 3.0% 1.5% 1.0% 1.3% 2.7% 9.5% 9.3%   Credit score (0-100)   38 59 75 87 79 60 26 26   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 15.8 409.5 69.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,524 1,529 2,749 4,027 3,654 3,093 0.0 0.0   EBITDA   1,205 750 1,509 2,612 2,038 1,014 0.0 0.0   EBIT   1,205 750 1,489 2,582 2,008 1,004 0.0 0.0   Pre-tax profit (PTP)   1,155.5 565.9 1,367.3 2,676.1 2,131.5 675.2 0.0 0.0   Net earnings   899.7 435.4 1,061.3 2,077.6 1,657.9 520.4 0.0 0.0   Pre-tax profit without non-rec. items   1,155 566 1,367 2,676 2,132 675 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 70.0 40.0 10.0 0.0 0.0 0.0   Shareholders equity total   1,458 1,835 2,910 3,987 4,645 4,165 2,655 2,655   Interest-bearing liabilities   1,024 2,002 169 891 1,537 1,896 0.0 0.0   Balance sheet total (assets)   5,102 6,640 6,689 8,044 10,059 11,415 2,655 2,655   Net Debt   -2,669 -429 -3,258 -376 295 1,482 -2,655 -2,655     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,524 1,529 2,749 4,027 3,654 3,093 0.0 0.0   Gross profit growth   0.0% 0.3% 79.8% 46.5% -9.3% -15.3% -100.0% 0.0%   Employees   1 1 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 0.0% 50.0% -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)   5,102 6,640 6,689 8,044 10,059 11,415 2,655 2,655   Balance sheet change%   0.0% 30.1% 0.7% 20.2% 25.1% 13.5% -76.7% 0.0%   Added value   1,205.3 750.4 1,509.4 2,612.1 2,038.3 1,014.0 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 50 -60 -60 -20 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   79.1% 49.1% 54.2% 64.1% 55.0% 32.5% 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 %   24.3% 12.8% 22.4% 38.5% 27.1% 9.5% 0.0% 0.0%   ROI %   50.0% 23.7% 43.1% 71.3% 44.4% 16.7% 0.0% 0.0%   ROE %   61.7% 26.4% 44.7% 60.2% 38.4% 11.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   28.7% 28.4% 43.5% 49.6% 46.2% 36.5% 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, %   -221.4% -57.2% -215.8% -14.4% 14.5% 146.2% 0.0% 0.0%   Gearing %   70.2% 109.1% 5.8% 22.4% 33.1% 45.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.6% 12.2% 11.5% 30.4% 26.8% 20.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.1 0.8 1.1 1.1 0.8 1.2 0.0 0.0   Current Ratio   1.4 1.4 1.7 2.0 1.9 1.6 0.0 0.0   Cash and cash equivalent   3,692.8 2,431.3 3,427.1 1,266.9 1,241.7 413.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,458.2 1,815.2 2,816.3 3,922.8 4,609.7 4,061.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,205 750 755 1,306 1,019 338 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,205 750 755 1,306 1,019 338 0 0   EBIT / employee   1,205 750 745 1,291 1,004 335 0 0   Net earnings / employee   900 435 531 1,039 829 173 0 0