Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PK HOLDING AF OKTOBER 2004 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.6% 0.6%   Bankruptcy risk   1.0% 0.9% 0.8% 0.9% 0.9% 0.8% 7.3% 7.3%   Credit score (0-100)   88 89 90 88 90 90 33 33   Credit rating   A A A A A AA BBB BBB   Credit limit (kDKK)   1,627.6 2,209.2 2,812.8 3,179.8 3,740.9 4,558.6 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   2,104 2,600 3,315 4,346 4,289 4,878 4,878 4,878   Gross profit   2,092 2,588 3,301 4,096 4,251 4,836 0.0 0.0   EBITDA   2,092 2,588 3,301 4,096 4,251 4,836 0.0 0.0   EBIT   2,092 2,588 3,301 4,096 4,251 4,836 0.0 0.0   Pre-tax profit (PTP)   2,513.4 3,347.3 3,845.6 6,096.4 4,071.0 7,157.3 0.0 0.0   Net earnings   2,422.8 3,182.8 3,727.5 5,662.0 4,118.5 6,656.0 0.0 0.0   Pre-tax profit without non-rec. items   2,513 3,347 3,846 6,096 4,071 7,157 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   24,615 27,744 30,471 36,077 39,695 46,292 35,790 35,790   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   24,708 27,909 30,522 36,210 39,788 46,764 35,790 35,790   Net Debt   -5,585 -9,524 -6,149 -13,142 -11,777 -12,685 -35,790 -35,790     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   2,104 2,600 3,315 4,346 4,289 4,878 4,878 4,878   Net sales growth   22.0% 23.6% 27.5% 31.1% -1.3% 13.7% 0.0% 0.0%   Gross profit   2,092 2,588 3,301 4,096 4,251 4,836 0.0 0.0   Gross profit growth   22.1% 23.7% 27.6% 24.1% 3.8% 13.8% -100.0% 0.0%   Employees   0 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)   24,708 27,909 30,522 36,210 39,788 46,764 35,790 35,790   Balance sheet change%   10.5% 13.0% 9.4% 18.6% 9.9% 17.5% -23.5% 0.0%   Added value   2,091.9 2,587.6 3,300.9 4,096.1 4,251.0 4,836.1 0.0 0.0   Added value %   99.4% 99.5% 99.6% 94.2% 99.1% 99.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 3.0 4.0 -1.0 1.0 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 %   99.4% 99.5% 99.6% 94.2% 99.1% 99.1% 0.0% 0.0%   EBIT %   99.4% 99.5% 99.6% 94.2% 99.1% 99.1% 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 %   115.2% 122.4% 112.5% 130.3% 96.0% 136.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   115.2% 122.4% 112.5% 130.3% 96.0% 136.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   119.5% 128.8% 116.0% 140.3% 94.9% 146.7% 0.0% 0.0%   ROA %   10.7% 12.8% 13.4% 18.4% 10.9% 16.6% 0.0% 0.0%   ROI %   10.8% 12.9% 13.4% 18.5% 10.9% 16.7% 0.0% 0.0%   ROE %   10.3% 12.2% 12.8% 17.0% 10.9% 15.5% 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 %   99.6% 99.4% 99.8% 99.6% 99.8% 99.0% 100.0% 100.0%   Relative indebtedness %   4.4% 6.3% 1.5% 3.1% 2.2% 9.7% 0.0% 0.0%   Relative net indebtedness %   -261.1% -360.0% -184.0% -299.3% -272.4% -250.4% -733.7% -733.7%   Net int. bear. debt to EBITDA, %   -267.0% -368.1% -186.3% -320.8% -277.0% -262.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   91.6 76.9 184.3 102.0 129.1 27.4 0.0 0.0   Current Ratio   91.6 76.9 184.3 102.0 129.1 27.4 0.0 0.0   Cash and cash equivalent   5,584.9 9,524.3 6,148.6 13,141.7 11,776.9 12,685.0 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)   232.1 226.7 198.3 11.0 72.6 64.7 0.0 0.0   Current assets / Net sales %   405.2% 487.1% 283.2% 311.3% 278.7% 265.4% 733.7% 733.7%   Net working capital   8,431.0 12,497.8 9,336.3 12,718.0 11,861.5 12,473.4 0.0 0.0   Net working capital %   400.8% 480.7% 281.7% 292.6% 276.6% 255.7% 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 2,600 3,315 4,346 4,289 4,878 0 0   Added value / employee   0 2,588 3,301 4,096 4,251 4,836 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2,588 3,301 4,096 4,251 4,836 0 0   EBIT / employee   0 2,588 3,301 4,096 4,251 4,836 0 0   Net earnings / employee   0 3,183 3,728 5,662 4,118 6,656 0 0