Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WELCOME POST PRODUCTION 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 2018/12 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% 1.5% 1.5%   Bankruptcy risk   3.2% 1.5% 2.7% 2.0% 2.1% 3.6% 9.0% 8.5%   Credit score (0-100)   57 77 60 67 66 51 27 29   Credit rating   BBB A BBB A A BBB BB BB   Credit limit (kDKK)   0.0 21.5 0.0 0.9 0.3 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 2018/12 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   7,240 7,796 6,348 8,257 7,610 6,142 0.0 0.0   EBITDA   1,033 1,613 634 1,840 1,312 235 0.0 0.0   EBIT   736 1,378 496 1,801 1,249 155 0.0 0.0   Pre-tax profit (PTP)   435.2 1,341.0 472.8 1,838.5 1,161.9 187.8 0.0 0.0   Net earnings   336.2 1,041.8 367.0 1,428.9 899.1 144.1 0.0 0.0   Pre-tax profit without non-rec. items   435 1,341 473 1,838 1,162 188 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   693 534 396 573 625 545 0.0 0.0   Shareholders equity total   3,240 3,952 3,819 3,578 3,077 2,221 1,612 1,612   Interest-bearing liabilities   65.4 303 406 108 142 115 0.0 0.0   Balance sheet total (assets)   5,591 6,443 7,154 5,720 5,200 3,831 1,612 1,612   Net Debt   -1,926 -2,736 -3,280 -2,254 -2,096 -1,031 -1,547 -1,547     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   7,240 7,796 6,348 8,257 7,610 6,142 0.0 0.0   Gross profit growth   -15.7% 7.7% -18.6% 30.1% -7.8% -19.3% -100.0% 0.0%   Employees   10 9 8 9 10 9 0 0   Employee growth %   0.0% -10.0% -11.1% 12.5% 11.1% -10.0% -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)   5,591 6,443 7,154 5,720 5,200 3,831 1,612 1,612   Balance sheet change%   -12.2% 15.2% 11.0% -20.0% -9.1% -26.3% -57.9% 0.0%   Added value   1,032.8 1,612.9 634.1 1,840.2 1,288.5 234.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -499 -411 -276 204 -61 -131 -545 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   10.2% 17.7% 7.8% 21.8% 16.4% 2.5% 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 %   12.3% 23.1% 7.5% 29.2% 23.0% 4.5% 0.0% 0.0%   ROI %   20.5% 36.5% 12.0% 47.2% 35.8% 7.1% 0.0% 0.0%   ROE %   10.1% 29.0% 9.4% 38.6% 27.0% 5.4% 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 %   58.0% 61.3% 53.4% 62.5% 59.2% 58.0% 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, %   -186.5% -169.6% -517.4% -122.5% -159.8% -439.1% 0.0% 0.0%   Gearing %   2.0% 7.7% 10.6% 3.0% 4.6% 5.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   144.1% 24.9% 10.8% 16.3% 77.3% 11.5% 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   2.1 2.5 2.3 2.3 2.2 2.0 0.0 0.0   Current Ratio   2.1 2.5 2.3 2.3 2.2 2.0 0.0 0.0   Cash and cash equivalent   1,991.1 3,038.7 3,686.5 2,361.9 2,237.7 1,146.1 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,454.7 3,507.6 3,731.0 2,816.2 2,390.6 1,521.8 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   103 179 79 204 129 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   103 179 79 204 131 26 0 0   EBIT / employee   74 153 62 200 125 17 0 0   Net earnings / employee   34 116 46 159 90 16 0 0