Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PREBEN SCHIØDTZ 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.8% 1.9% 1.5% 1.7% 1.8% 1.5% 7.7% 7.8%   Credit score (0-100)   92 71 78 74 70 76 31 31   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   1,895.3 4.3 120.6 37.7 14.2 128.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   351 -2,306 1,046 159 1,723 -203 0.0 0.0   EBITDA   237 -2,421 1,046 159 1,723 -203 0.0 0.0   EBIT   237 -2,421 1,046 159 1,723 -203 0.0 0.0   Pre-tax profit (PTP)   217.3 -2,460.2 1,011.7 -176.7 1,599.3 -386.7 0.0 0.0   Net earnings   205.3 -2,476.3 1,003.2 -173.9 1,599.4 -393.1 0.0 0.0   Pre-tax profit without non-rec. items   217 -2,460 1,012 -177 1,599 -387 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   21,693 18,957 19,960 19,786 21,386 20,992 20,860 20,860   Interest-bearing liabilities   45.2 24.4 8.2 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,751 18,994 19,981 19,799 21,398 21,005 20,860 20,860   Net Debt   -2,253 -5,488 -16,178 -14,904 -15,661 -11,611 -20,860 -20,860     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   351 -2,306 1,046 159 1,723 -203 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -84.8% 983.4% 0.0% 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)   21,751 18,994 19,981 19,799 21,398 21,005 20,860 20,860   Balance sheet change%   -1.1% -12.7% 5.2% -0.9% 8.1% -1.8% -0.7% 0.0%   Added value   236.8 -2,421.3 1,046.5 159.1 1,723.4 -203.4 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   1.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   67.4% 105.0% 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 %   1.1% -11.9% 5.6% 0.9% 8.5% -0.8% 0.0% 0.0%   ROI %   1.1% -11.9% 5.6% 0.9% 8.5% -0.8% 0.0% 0.0%   ROE %   0.9% -12.2% 5.2% -0.9% 7.8% -1.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   99.7% 99.8% 99.9% 99.9% 99.9% 99.9% 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, %   -951.7% 226.6% -1,546.0% -9,369.4% -908.7% 5,709.3% 0.0% 0.0%   Gearing %   0.2% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   95.9% 123.6% 526.9% 8,470.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   44.4 155.4 786.3 1,198.5 1,254.8 932.7 0.0 0.0   Current Ratio   44.4 155.4 786.3 1,198.5 1,254.8 932.7 0.0 0.0   Cash and cash equivalent   2,298.4 5,512.3 16,186.1 14,903.7 15,661.0 11,610.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,501.1 5,704.0 16,257.7 14,968.8 15,673.1 11,646.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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