Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PrinterEksperten 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% 2.6% 2.6%   Bankruptcy risk   4.7% 2.3% 10.5% 8.6% 8.0% 8.1% 10.8% 10.8%   Credit score (0-100)   47 66 23 27 30 29 23 23   Credit rating   BBB BBB BB BB BB BB BB BB   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 0 0 0 0 0 0 0   Gross profit   1,113 1,313 1,325 2,523 3,325 4,050 0.0 0.0   EBITDA   112 223 -324 103 116 184 0.0 0.0   EBIT   79.2 217 -351 76.1 92.8 88.1 0.0 0.0   Pre-tax profit (PTP)   49.0 207.0 -371.9 43.5 68.1 52.2 0.0 0.0   Net earnings   30.6 159.2 -293.1 22.5 15.1 25.0 0.0 0.0   Pre-tax profit without non-rec. items   49.0 207 -372 43.5 68.1 52.2 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   0.0 116 88.5 61.2 67.7 115 0.0 0.0   Shareholders equity total   253 412 119 141 157 181 101 101   Interest-bearing liabilities   195 331 391 201 291 516 200 200   Balance sheet total (assets)   1,146 1,170 1,475 1,481 1,850 2,427 301 301   Net Debt   -19.0 329 389 123 287 515 200 200     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   1,113 1,313 1,325 2,523 3,325 4,050 0.0 0.0   Gross profit growth   -15.9% 17.9% 1.0% 90.4% 31.8% 21.8% -100.0% 0.0%   Employees   3 3 3 5 5 7 0 0   Employee growth %   0.0% 0.0% 0.0% 66.7% 0.0% 40.0% -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)   1,146 1,170 1,475 1,481 1,850 2,427 301 301   Balance sheet change%   3.7% 2.1% 26.0% 0.4% 24.9% 31.2% -87.6% 0.0%   Added value   111.8 222.7 -324.2 103.5 120.1 184.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -181 110 -55 -55 -17 252 -115 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 (%)   7.1% 16.5% -26.5% 3.0% 2.8% 2.2% 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 %   7.7% 19.8% -26.4% 5.2% 6.0% 4.5% 0.0% 0.0%   ROI %   22.0% 37.4% -49.8% 14.2% 22.2% 16.6% 0.0% 0.0%   ROE %   12.9% 47.9% -110.4% 17.3% 10.1% 14.8% 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 %   22.1% 35.2% 8.1% 9.6% 8.5% 7.5% 33.7% 33.7%   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, %   -17.0% 147.5% -120.0% 118.6% 246.5% 279.6% 0.0% 0.0%   Gearing %   77.0% 80.3% 328.6% 142.2% 186.1% 284.3% 196.7% 196.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.1% 8.4% 6.2% 11.0% 12.7% 10.7% 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   0.7 0.7 0.6 0.6 0.8 0.5 0.0 0.0   Current Ratio   1.2 1.4 1.1 1.1 1.1 1.0 0.0 0.0   Cash and cash equivalent   213.8 2.3 1.9 78.4 4.6 1.3 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   190.4 269.1 84.8 124.2 132.6 -102.0 -99.8 -99.8   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   37 74 -108 21 24 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 74 -108 21 23 26 0 0   EBIT / employee   26 72 -117 15 19 13 0 0   Net earnings / employee   10 53 -98 4 3 4 0 0