Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIME TRADE 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% 4.1% 4.1%   Bankruptcy risk   2.0% 1.3% 1.3% 0.5% 0.7% 0.7% 7.2% 7.2%   Credit score (0-100)   70 81 79 99 94 94 34 34   Credit rating   A A A AA AA AA BBB BBB   Credit limit (kDKK)   0.6 69.7 155.9 1,684.6 1,422.1 3,933.8 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   4,255 3,764 9,566 12,124 8,197 25,978 0.0 0.0   EBITDA   2,763 1,531 7,153 7,676 3,071 17,835 0.0 0.0   EBIT   2,760 1,528 7,132 7,638 2,962 17,691 0.0 0.0   Pre-tax profit (PTP)   2,188.5 803.7 6,191.5 5,655.9 1,358.4 15,063.9 0.0 0.0   Net earnings   1,706.1 623.6 4,829.3 4,403.6 1,052.4 11,749.8 0.0 0.0   Pre-tax profit without non-rec. items   2,189 804 6,192 5,656 1,358 15,064 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   9.6 6.4 69.4 381 487 694 0.0 0.0   Shareholders equity total   2,342 2,968 7,797 11,201 12,253 24,003 21,223 21,223   Interest-bearing liabilities   10.0 10.0 10.0 6,431 1,519 948 0.0 0.0   Balance sheet total (assets)   5,438 5,776 13,852 29,134 19,851 41,474 21,223 21,223   Net Debt   -864 -1,534 -5,379 5,971 740 -10,062 -21,223 -21,223     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   4,255 3,764 9,566 12,124 8,197 25,978 0.0 0.0   Gross profit growth   271.7% -11.5% 154.2% 26.7% -32.4% 216.9% -100.0% 0.0%   Employees   5 6 8 13 15 20 0 0   Employee growth %   66.7% 20.0% 33.3% 62.5% 15.4% 33.3% -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)   5,438 5,776 13,852 29,134 19,851 41,474 21,223 21,223   Balance sheet change%   39.2% 6.2% 139.8% 110.3% -31.9% 108.9% -48.8% 0.0%   Added value   2,763.1 1,531.0 7,152.9 7,676.0 3,000.6 17,834.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -6 42 273 -2 63 -694 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 (%)   64.9% 40.6% 74.6% 63.0% 36.1% 68.1% 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 %   59.1% 27.2% 72.7% 35.5% 12.1% 57.8% 0.0% 0.0%   ROI %   183.9% 57.3% 132.2% 59.5% 18.7% 91.2% 0.0% 0.0%   ROE %   114.6% 23.5% 89.7% 46.4% 9.0% 64.8% 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 %   43.1% 51.4% 56.3% 38.4% 61.7% 57.9% 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, %   -31.3% -100.2% -75.2% 77.8% 24.1% -56.4% 0.0% 0.0%   Gearing %   0.4% 0.3% 0.1% 57.4% 12.4% 3.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5,713.2% 7,240.4% 9,403.5% 61.5% 40.4% 216.3% 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   0.7 1.2 1.5 0.4 1.1 1.7 0.0 0.0   Current Ratio   1.8 2.1 2.3 1.6 2.6 2.3 0.0 0.0   Cash and cash equivalent   873.7 1,544.0 5,388.9 460.3 778.7 11,009.5 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,334.8 2,962.8 7,729.1 11,063.1 11,827.2 23,402.2 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   553 255 894 590 200 892 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   553 255 894 590 205 892 0 0   EBIT / employee   552 255 891 588 197 885 0 0   Net earnings / employee   341 104 604 339 70 587 0 0