Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Partnerselskabet Øresundsvej 51 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 2019/6 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% 4.2% 4.2%   Bankruptcy risk   29.0% 3.5% 2.6% 3.5% 1.5% 0.8% 7.2% 7.2%   Credit score (0-100)   2 54 61 51 76 91 34 34   Credit rating   B BBB BBB BBB A AA BBB BBB   Credit limit (kDKK)   0.0 0.0 -0.0 -0.0 173.5 3,183.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   0.0 -19.7 -108 -167 561 3,396 0.0 0.0   EBITDA   0.0 -19.7 -108 -167 561 -969 0.0 0.0   EBIT   0.0 -19.7 -108 -167 31,276 9,700 0.0 0.0   Pre-tax profit (PTP)   0.0 -492.2 -985.3 -2,631.4 29,297.0 5,750.7 0.0 0.0   Net earnings   0.0 -492.2 -985.3 -2,631.4 29,297.0 5,750.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -492 -985 -2,631 29,297 5,751 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 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 8,662 19,477 45,235 89,642 90,925 0.0 0.0   Shareholders equity total   0.0 508 -478 -3,109 26,188 31,939 30,939 30,939   Interest-bearing liabilities   0.0 16,473 25,348 46,274 61,682 58,971 0.0 0.0   Balance sheet total (assets)   0.0 22,024 31,802 51,289 98,856 93,056 30,939 30,939   Net Debt   0.0 16,473 25,066 46,028 58,274 58,403 -30,939 -30,939     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   0.0 -19.7 -108 -167 561 3,396 0.0 0.0   Gross profit growth   0.0% 0.0% -450.8% -53.8% 0.0% 505.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   0 22,024 31,802 51,289 98,856 93,056 30,939 30,939   Balance sheet change%   0.0% 0.0% 44.4% 61.3% 92.7% -5.9% -66.8% 0.0%   Added value   0.0 -19.7 -108.3 -166.6 31,275.7 9,700.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 8,662 10,815 25,758 44,407 1,283 -90,925 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   0.0% 100.0% 100.0% 100.0% 5,572.2% 285.7% 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 %   0.0% -0.1% -0.4% -0.4% 40.8% 10.2% 0.0% 0.0%   ROI %   0.0% -0.1% -0.5% -0.5% 46.3% 10.8% 0.0% 0.0%   ROE %   0.0% -96.9% -6.1% -6.3% 75.6% 19.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 2.3% -1.5% -5.7% 26.6% 34.5% 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, %   0.0% -83,743.9% -23,135.4% -27,625.6% 10,382.3% -6,025.7% 0.0% 0.0%   Gearing %   0.0% 3,244.1% -5,308.4% -1,488.4% 235.5% 184.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.7% 4.2% 6.9% 3.7% 6.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 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 0.8 0.4 0.1 0.3 0.9 0.0 0.0   Current Ratio   0.0 0.8 0.4 0.1 0.3 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 282.2 245.9 3,408.6 567.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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)   0.0 802.5 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   0.0 -3,154.6 -15,954.5 -44,316.7 -19,558.5 -578.2 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 2019/6 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 -20 -108 -167 31,276 9,700 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -20 -108 -167 561 -969 0 0   EBIT / employee   0 -20 -108 -167 31,276 9,700 0 0   Net earnings / employee   0 -492 -985 -2,631 29,297 5,751 0 0