Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Petrowsky Vejle 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 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% 2.7% 2.7%   Bankruptcy risk   0.8% 0.6% 0.5% 0.6% 0.5% 0.9% 7.0% 6.8%   Credit score (0-100)   92 98 99 96 98 88 35 35   Credit rating   A AA AAA AA AA A BBB BBB   Credit limit (kDKK)   1,182.0 1,617.9 1,909.9 1,788.7 1,773.7 1,245.5 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   17,884 19,361 20,045 24,234 20,255 19,302 0.0 0.0   EBITDA   4,157 4,848 5,116 6,392 3,096 3,664 0.0 0.0   EBIT   3,467 4,072 4,490 5,909 2,712 3,364 0.0 0.0   Pre-tax profit (PTP)   2,452.7 3,859.2 5,338.0 3,784.0 3,258.2 8,001.2 0.0 0.0   Net earnings   1,687.9 2,970.8 4,361.5 2,481.8 2,647.6 7,216.8 0.0 0.0   Pre-tax profit without non-rec. items   2,453 3,859 5,338 3,784 3,258 8,001 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   2,483 2,219 1,515 1,234 761 835 0.0 0.0   Shareholders equity total   8,356 9,827 11,189 10,671 10,818 10,251 7,581 7,581   Interest-bearing liabilities   3,024 3,146 1,304 332 393 473 0.0 0.0   Balance sheet total (assets)   24,479 21,741 20,047 20,288 18,279 18,346 7,581 7,581   Net Debt   -47.6 1,043 -2,882 -660 -3,482 -1,726 -7,581 -7,581     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   17,884 19,361 20,045 24,234 20,255 19,302 0.0 0.0   Gross profit growth   20.3% 8.3% 3.5% 20.9% -16.4% -4.7% -100.0% 0.0%   Employees   29 28 32 34 31 28 0 0   Employee growth %   3.6% -3.4% 14.3% 6.3% -8.8% -9.7% -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)   24,479 21,741 20,047 20,288 18,279 18,346 7,581 7,581   Balance sheet change%   49.1% -11.2% -7.8% 1.2% -9.9% 0.4% -58.7% 0.0%   Added value   4,156.6 4,848.0 5,116.5 6,392.0 3,195.0 3,664.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -329 -1,040 -1,330 -764 -857 -227 -835 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 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 (%)   19.4% 21.0% 22.4% 24.4% 13.4% 17.4% 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 %   12.5% 17.3% 26.4% 19.1% 17.0% 43.7% 0.0% 0.0%   ROI %   23.8% 30.3% 38.7% 27.8% 26.0% 68.8% 0.0% 0.0%   ROE %   19.8% 32.7% 41.5% 22.7% 24.6% 68.5% 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 %   34.1% 45.2% 55.8% 52.6% 59.2% 55.9% 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, %   -1.1% 21.5% -56.3% -10.3% -112.5% -47.1% 0.0% 0.0%   Gearing %   36.2% 32.0% 11.7% 3.1% 3.6% 4.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 4.5% 7.6% 9.0% 5.6% 1.8% 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   1.2 1.4 2.0 2.2 2.0 2.4 0.0 0.0   Current Ratio   1.2 1.4 2.0 2.3 2.1 2.4 0.0 0.0   Cash and cash equivalent   3,072.0 2,103.4 4,186.3 992.4 3,874.8 2,199.2 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   2,618.8 4,846.6 6,794.1 9,118.8 7,369.4 10,183.4 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 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   143 173 160 188 103 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   143 173 160 188 100 131 0 0   EBIT / employee   120 145 140 174 87 120 0 0   Net earnings / employee   58 106 136 73 85 258 0 0