Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PETER PAPUGA HOLDING 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% 2.5% 2.5%   Bankruptcy risk   0.7% 0.7% 0.9% 1.4% 0.7% 0.6% 6.6% 6.6%   Credit score (0-100)   96 96 87 78 93 97 36 36   Credit rating   AA AA A A AA AA BBB BBB   Credit limit (kDKK)   10,198.9 11,557.1 8,699.9 2,215.9 21,197.1 23,144.4 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   -11.1 -11.4 16.5 -10.4 -49.4 -55.0 0.0 0.0   EBITDA   -11.1 -11.4 16.5 -10.4 -49.4 -55.0 0.0 0.0   EBIT   -11.1 -11.4 16.5 -10.4 -49.4 -55.0 0.0 0.0   Pre-tax profit (PTP)   16,474.4 12,938.6 7,219.0 102,173.3 4,012.6 3,260.5 0.0 0.0   Net earnings   16,476.8 12,941.8 6,893.1 100,483.5 4,277.5 2,511.7 0.0 0.0   Pre-tax profit without non-rec. items   16,474 12,939 7,219 102,173 4,013 3,260 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   108,291 121,125 127,907 228,391 232,554 234,948 231,773 231,773   Interest-bearing liabilities   9,484 8,968 6,599 14,586 14,879 13,484 0.0 0.0   Balance sheet total (assets)   117,861 130,101 134,615 257,272 270,116 250,311 231,773 231,773   Net Debt   8,685 5,415 -39,058 -27,317 -24,346 -23,061 -231,773 -231,773     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   -11.1 -11.4 16.5 -10.4 -49.4 -55.0 0.0 0.0   Gross profit growth   -19.1% -2.9% 0.0% 0.0% -375.0% -11.3% 0.0% 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)   117,861 130,101 134,615 257,272 270,116 250,311 231,773 231,773   Balance sheet change%   23.6% 10.4% 3.5% 91.1% 5.0% -7.3% -7.4% 0.0%   Added value   -11.1 -11.4 16.5 -10.4 -49.4 -55.0 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 0 0 0 0 0 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 1.0 -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 %   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% 100.0% 100.0% 100.0% 100.0% 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 %   15.5% 10.4% 5.5% 52.4% 3.8% 1.5% 0.0% 0.0%   ROI %   15.5% 10.4% 5.5% 54.4% 4.1% 1.6% 0.0% 0.0%   ROE %   16.5% 11.3% 5.5% 56.4% 1.9% 1.1% 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 %   91.9% 93.1% 95.0% 88.8% 86.1% 93.9% 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, %   -78,196.9% -47,398.5% -236,416.6% 262,538.2% 49,261.6% 41,918.3% 0.0% 0.0%   Gearing %   8.8% 7.4% 5.2% 6.4% 6.4% 5.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.0% 4.3% 40.6% 4.3% 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   1.0 1.0 18.3 8.0 6.5 6.6 0.0 0.0   Current Ratio   1.0 1.0 18.3 8.0 6.5 6.6 0.0 0.0   Cash and cash equivalent   799.7 3,553.1 45,657.0 41,902.8 39,224.8 36,545.4 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   38.0 -78.2 86,135.5 167,163.5 178,230.2 58,342.7 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