Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PNC HOLDING BALLING 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 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.6% 0.6% 0.7% 0.5% 0.6% 0.7% 6.7% 6.7%   Credit score (0-100)   97 98 94 98 97 92 36 36   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   41,778.4 45,762.1 46,202.4 53,837.0 57,087.3 58,176.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -4.1 -5.3 -5.2 -9.6 -8.6 -112 0.0 0.0   EBITDA   -4.1 -5.3 -5.2 -9.6 -8.6 -112 0.0 0.0   EBIT   -4.1 -5.3 -5.2 -9.6 -8.6 -112 0.0 0.0   Pre-tax profit (PTP)   26,570.1 33,920.9 37,811.7 46,570.9 40,100.2 60,844.7 0.0 0.0   Net earnings   26,594.1 33,142.0 37,039.6 45,833.7 38,809.0 58,031.6 0.0 0.0   Pre-tax profit without non-rec. items   26,570 33,921 37,812 46,571 40,100 60,845 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   435,112 468,131 503,643 544,421 582,563 640,540 487,011 487,011   Interest-bearing liabilities   1,572 1,648 2,468 3,331 0.0 1,718 0.0 0.0   Balance sheet total (assets)   436,687 470,537 506,114 551,409 586,459 646,321 487,011 487,011   Net Debt   1,404 -696 -7,380 -10,587 -18,236 -34,506 -487,011 -487,011     See the entire balance sheet 1000.0 Volume  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   -4.1 -5.3 -5.2 -9.6 -8.6 -112 0.0 0.0   Gross profit growth   -32.0% -27.9% 1.6% -84.9% 10.3% -1,204.9% 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)   436,687 470,537 506,114 551,409 586,459 646,321 487,011 487,011   Balance sheet change%   5.2% 7.8% 7.6% 8.9% 6.4% 10.2% -24.6% 0.0%   Added value   -4.1 -5.3 -5.2 -9.6 -8.6 -112.3 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 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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 %   6.3% 7.5% 7.8% 8.9% 7.1% 9.9% 0.0% 0.0%   ROI %   6.3% 7.5% 7.8% 8.9% 7.1% 9.9% 0.0% 0.0%   ROE %   6.3% 7.3% 7.6% 8.7% 6.9% 9.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Equity ratio %   99.6% 99.5% 99.5% 98.7% 99.3% 99.1% 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, %   -34,030.4% 13,196.7% 142,260.9% 110,338.6% 211,970.3% 30,737.4% 0.0% 0.0%   Gearing %   0.4% 0.4% 0.5% 0.6% 0.0% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 2.0% 3.0% 10.2% 11.5% 0.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Quick Ratio   0.3 1.6 4.1 2.5 6.1 6.4 0.0 0.0   Current Ratio   0.3 1.6 4.1 2.5 6.1 6.4 0.0 0.0   Cash and cash equivalent   167.9 2,344.6 9,848.1 13,918.2 18,235.8 36,224.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   -1,175.9 1,478.1 7,655.3 3,993.2 13,114.8 22,354.0 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 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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