Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PEDAB DENMARK 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   12.6% 13.3% 8.4% 9.2% 3.2% 2.9% 7.1% 6.9%   Credit score (0-100)   20 18 29 25 56 57 34 35   Credit rating   BB BB BB BB BBB BBB BBB BBB   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,888 7,485 9,364 9,720 28,796 20,160 0.0 0.0   EBITDA   -7,623 -5,591 -916 -2,139 10,819 2,154 0.0 0.0   EBIT   -7,705 -5,591 -916 -2,139 10,819 2,154 0.0 0.0   Pre-tax profit (PTP)   -7,891.7 -5,919.0 -1,027.9 -2,391.5 9,356.5 2,242.3 0.0 0.0   Net earnings   -7,891.7 -5,919.0 -1,027.9 -2,391.5 8,853.2 2,242.3 0.0 0.0   Pre-tax profit without non-rec. items   -7,892 -5,919 -1,028 -2,391 9,357 2,242 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4,415 -1,504 7,468 5,077 13,930 16,172 15,672 15,672   Interest-bearing liabilities   755 3,994 0.0 0.0 0.0 2,601 0.0 0.0   Balance sheet total (assets)   23,778 14,657 26,940 27,019 47,992 48,141 15,672 15,672   Net Debt   -1,074 3,059 -3,590 -2,996 -3,638 -4,226 -15,672 -15,672     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4,888 7,485 9,364 9,720 28,796 20,160 0.0 0.0   Gross profit growth   -52.2% 53.1% 25.1% 3.8% 196.3% -30.0% -100.0% 0.0%   Employees   17 10 10 14 14 15 0 0   Employee growth %   41.7% -41.2% 0.0% 40.0% 0.0% 7.1% -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)   23,778 14,657 26,940 27,019 47,992 48,141 15,672 15,672   Balance sheet change%   -5.1% -38.4% 83.8% 0.3% 77.6% 0.3% -67.4% 0.0%   Added value   -7,623.3 -5,590.7 -916.1 -2,139.2 10,818.6 2,153.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -163 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -157.6% -74.7% -9.8% -22.0% 37.6% 10.7% 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 %   -31.3% -27.7% -3.0% -7.8% 28.9% 5.3% 0.0% 0.0%   ROI %   -173.7% -110.1% -9.7% -29.6% 109.4% 15.5% 0.0% 0.0%   ROE %   -275.8% -62.1% -9.3% -38.1% 93.2% 14.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   18.6% -9.3% 27.7% 18.8% 29.0% 33.6% 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, %   14.1% -54.7% 391.9% 140.1% -33.6% -196.2% 0.0% 0.0%   Gearing %   17.1% -265.6% 0.0% 0.0% 0.0% 16.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.6% 16.2% 19.3% 0.0% 0.0% 22.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.2 0.9 1.4 1.2 1.4 1.2 0.0 0.0   Current Ratio   1.2 1.0 1.4 1.3 1.4 1.5 0.0 0.0   Cash and cash equivalent   1,829.2 934.4 3,590.2 2,996.1 3,638.2 6,827.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4,415.3 -618.6 8,337.4 5,846.8 14,605.9 16,848.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -448 -559 -92 -153 773 144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -448 -559 -92 -153 773 144 0 0   EBIT / employee   -453 -559 -92 -153 773 144 0 0   Net earnings / employee   -464 -592 -103 -171 632 149 0 0