Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Per Neumann Consulting ApS 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% 0.8% 0.8%   Bankruptcy risk   12.7% 17.5% 14.0% 18.7% 21.5% 6.3% 16.6% 16.3%   Credit score (0-100)   20 10 16 6 4 36 11 11   Credit rating   BB B BB B B 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 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   -25 0 0 0 0 0 0 0   Gross profit   -34.4 -983 -72.1 4.0 2,408 136 0.0 0.0   EBITDA   -34.4 -983 -72.1 4.0 2,251 135 0.0 0.0   EBIT   -34.4 -983 -72.1 4.0 2,251 135 0.0 0.0   Pre-tax profit (PTP)   -1,146.2 -2,471.3 -244.3 261.8 2,250.3 131.5 0.0 0.0   Net earnings   -1,146.2 -2,471.3 -244.3 261.8 2,250.3 131.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,146 -2,471 -244 262 2,250 132 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   157 -2,314 -2,558 -2,297 -46.3 85.3 -39.7 -39.7   Interest-bearing liabilities   2,314 2,261 2,254 2,172 17.0 194 39.7 39.7   Balance sheet total (assets)   3,224 378 0.0 20.5 144 506 0.0 0.0   Net Debt   2,140 2,088 2,254 2,172 15.5 194 39.7 39.7     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   -25 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -34.4 -983 -72.1 4.0 2,408 136 0.0 0.0   Gross profit growth   38.7% -2,756.7% 92.7% 0.0% 59,949.0% -94.4% -100.0% 0.0%   Employees   0 0 0 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   3,224 378 0 21 144 506 0 0   Balance sheet change%   54.8% -88.3% -100.0% 82,004.0% 602.0% 251.1% -100.0% 0.0%   Added value   -34.4 -982.8 -72.1 4.0 2,251.0 134.6 0.0 0.0   Added value %   138.8% 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 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 2.0 3.0 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 %   138.8% 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% 100.0% 100.0% 100.0% 93.5% 99.3% 0.0% 0.0%   Net Earnings %   4,626.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4,626.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   4,626.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -40.0% -30.4% -2.7% 10.7% 179.5% 38.7% 0.0% 0.0%   ROI %   -51.0% -38.0% -3.2% 11.8% 206.0% 90.9% 0.0% 0.0%   ROE %   -873.8% -923.8% -129.3% 2,132.5% 2,669.2% 114.7% 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 %   4.9% -86.0% -100.0% -98.9% -24.3% 16.9% -100.0% -100.0%   Relative indebtedness %   -12,377.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -11,679.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -6,221.6% -212.5% -3,126.0% 54,163.0% 0.7% 144.4% 0.0% 0.0%   Gearing %   1,471.2% -97.7% -88.1% -94.6% -36.7% 228.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 68.8% 7.6% 0.0% 0.1% 3.1% 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 0.1 0.0 0.0 0.8 1.2 0.0 0.0   Current Ratio   1.0 0.1 0.0 0.0 0.8 1.2 0.0 0.0   Cash and cash equivalent   173.1 173.1 0.0 0.1 1.5 0.1 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 %   -12,469.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   22.7 -2,396.3 -2,558.4 -2,296.6 -46.3 69.5 -19.9 -19.9   Net working capital %   -91.5% 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 2,251 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,251 0 0 0   EBIT / employee   0 0 0 0 2,251 0 0 0   Net earnings / employee   0 0 0 0 2,250 0 0 0