Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRISHOLMVEJ 50 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 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% 0.4% 0.4%   Bankruptcy risk   0.7% 0.6% 0.6% 0.5% 0.6% 0.6% 8.1% 8.0%   Credit score (0-100)   95 97 96 98 97 97 30 31   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   649.8 1,806.1 1,644.8 1,689.0 1,770.7 1,905.4 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   0 0 0 0 0 0 0 0   Gross profit   749 1,478 1,992 1,234 1,574 1,568 0.0 0.0   EBITDA   749 1,478 1,992 1,234 1,574 1,568 0.0 0.0   EBIT   749 9,778 1,992 1,255 1,614 1,568 0.0 0.0   Pre-tax profit (PTP)   299.3 9,354.9 1,643.5 812.8 1,415.0 1,385.3 0.0 0.0   Net earnings   233.4 7,296.9 1,282.0 612.8 1,102.4 1,080.9 0.0 0.0   Pre-tax profit without non-rec. items   299 9,355 1,644 813 1,415 1,385 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   20,400 31,300 31,676 32,025 33,000 33,000 0.0 0.0   Shareholders equity total   6,774 14,071 15,353 15,965 17,068 18,149 18,069 18,069   Interest-bearing liabilities   8,300 14,635 13,412 13,385 13,109 12,847 0.0 0.0   Balance sheet total (assets)   20,770 33,262 33,532 34,207 35,363 35,829 18,069 18,069   Net Debt   8,277 13,616 12,115 12,497 12,575 11,787 -18,069 -18,069     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   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   749 1,478 1,992 1,234 1,574 1,568 0.0 0.0   Gross profit growth   7.4% 97.4% 34.8% -38.0% 27.5% -0.4% -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)   20,770 33,262 33,532 34,207 35,363 35,829 18,069 18,069   Balance sheet change%   0.5% 60.1% 0.8% 2.0% 3.4% 1.3% -49.6% 0.0%   Added value   748.6 9,778.1 1,992.1 1,254.6 1,614.0 1,567.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 10,900 376 349 975 0 -33,000 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  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 %   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% 661.7% 100.0% 101.6% 102.6% 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 %   3.6% 36.2% 6.0% 3.8% 4.8% 4.6% 0.0% 0.0%   ROI %   3.6% 36.6% 6.1% 3.8% 4.9% 4.7% 0.0% 0.0%   ROE %   3.5% 70.0% 8.7% 3.9% 6.7% 6.1% 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 %   32.6% 42.3% 45.8% 46.7% 48.3% 50.7% 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, %   1,105.7% 921.4% 608.2% 1,012.5% 799.1% 751.8% 0.0% 0.0%   Gearing %   122.5% 104.0% 87.4% 83.8% 76.8% 70.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 3.8% 2.5% 3.4% 1.9% 2.0% 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   1.0 2.6 1.9 2.3 1.8 3.2 0.0 0.0   Current Ratio   1.0 2.6 1.9 2.3 1.8 3.2 0.0 0.0   Cash and cash equivalent   23.2 1,019.0 1,296.9 888.5 534.0 1,059.7 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -3.8 1,206.3 873.8 1,227.3 1,028.3 1,936.8 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 2018/12 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