Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PD ALTERNATIVE INVESTMENTS 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% 1.5% 1.5%   Bankruptcy risk   13.2% 8.6% 6.6% 6.5% 6.6% 6.0% 20.7% 20.7%   Credit score (0-100)   19 30 36 35 36 38 5 5   Credit rating   BB BB BBB BBB BBB BBB B B   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   0 43 55 71 99 125 125 125   Gross profit   50.4 51.6 48.9 61.9 89.1 116 0.0 0.0   EBITDA   37.9 34.1 48.9 61.9 89.1 116 0.0 0.0   EBIT   37.9 34.1 48.9 61.9 89.1 116 0.0 0.0   Pre-tax profit (PTP)   37.3 33.2 48.2 61.0 88.4 120.4 0.0 0.0   Net earnings   29.1 25.9 37.6 47.6 68.9 93.9 0.0 0.0   Pre-tax profit without non-rec. items   37.3 33.2 48.2 61.0 88.4 120 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   133 129 166 214 283 377 26.6 26.6   Interest-bearing liabilities   0.0 0.0 10.6 13.4 24.4 59.1 0.0 0.0   Balance sheet total (assets)   133 137 177 227 307 436 26.6 26.6   Net Debt   0.0 0.0 10.6 13.4 24.4 59.1 -26.6 -26.6     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 43 55 71 99 125 125 125   Net sales growth   0.0% 0.0% 29.2% 28.6% 38.5% 27.2% 0.0% 0.0%   Gross profit   50.4 51.6 48.9 61.9 89.1 116 0.0 0.0   Gross profit growth   1.9% 2.3% -5.2% 26.6% 44.0% 30.3% -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)   133 137 177 227 307 436 27 27   Balance sheet change%   -25.1% 3.4% 28.9% 28.5% 35.2% 41.9% -93.9% 0.0%   Added value   37.9 34.1 48.9 61.9 89.1 116.1 0.0 0.0   Added value %   0.0% 79.6% 88.4% 86.9% 90.4% 92.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 4.0 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% 79.6% 88.4% 86.9% 90.4% 92.6% 0.0% 0.0%   EBIT %   0.0% 79.6% 88.4% 86.9% 90.4% 92.6% 0.0% 0.0%   EBIT to gross profit (%)   75.2% 66.1% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 60.5% 68.0% 66.9% 69.9% 74.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 60.5% 68.0% 66.9% 69.9% 74.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 77.5% 87.2% 85.7% 89.6% 96.0% 0.0% 0.0%   ROA %   24.5% 25.3% 31.2% 30.7% 33.4% 32.4% 0.0% 0.0%   ROI %   28.5% 26.1% 32.0% 30.7% 33.4% 32.4% 0.0% 0.0%   ROE %   21.9% 19.8% 25.5% 25.1% 27.8% 28.5% 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 %   100.0% 93.8% 94.0% 94.1% 92.0% 86.4% 100.0% 100.0%   Relative indebtedness %   0.0% 20.0% 19.2% 18.9% 24.8% 47.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 20.0% 19.2% 18.9% 24.8% 47.1% -21.2% -21.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 21.7% 21.7% 27.4% 50.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 6.4% 6.3% 8.6% 15.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 12.6% 7.3% 4.9% 0.0% 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   0.0 16.0 16.7 16.9 12.6 7.4 0.0 0.0   Current Ratio   0.0 16.0 16.7 16.9 12.6 7.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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% 320.1% 319.4% 319.0% 311.4% 347.3% 21.2% 21.2%   Net working capital   132.7 128.6 166.2 213.7 282.7 376.6 0.0 0.0   Net working capital %   0.0% 300.1% 300.2% 300.1% 286.6% 300.2% 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