Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIMUS DANMARK 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% 2.1% 2.1%   Bankruptcy risk   2.1% 0.9% 0.9% 1.1% 0.6% 0.6% 8.3% 8.1%   Credit score (0-100)   69 91 88 82 97 95 30 30   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   1.2 1,109.2 1,186.5 699.9 1,728.1 1,356.9 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   11,216 9,684 13,147 16,518 13,036 10,381 0.0 0.0   EBITDA   8,482 6,406 8,976 11,453 8,432 5,922 0.0 0.0   EBIT   8,337 6,380 8,941 11,398 8,361 5,841 0.0 0.0   Pre-tax profit (PTP)   8,309.2 6,221.4 8,770.0 11,192.2 7,987.9 5,191.5 0.0 0.0   Net earnings   6,480.2 4,851.6 6,840.3 8,728.4 6,227.9 4,048.9 0.0 0.0   Pre-tax profit without non-rec. items   8,309 6,221 8,770 11,192 7,988 5,192 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   70.3 81.3 119 235 222 141 0.0 0.0   Shareholders equity total   9,863 9,714 11,555 13,283 11,511 9,560 5,435 5,435   Interest-bearing liabilities   466 2,842 1,733 6,442 8,299 6,263 0.0 0.0   Balance sheet total (assets)   13,560 14,673 18,152 22,194 22,710 18,154 5,435 5,435   Net Debt   -1,404 2,697 1,569 6,277 7,706 6,059 -5,435 -5,435     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   11,216 9,684 13,147 16,518 13,036 10,381 0.0 0.0   Gross profit growth   8.2% -13.7% 35.8% 25.6% -21.1% -20.4% -100.0% 0.0%   Employees   8 8 8 9 10 11 0 0   Employee growth %   -11.1% 0.0% 0.0% 12.5% 11.1% 10.0% -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)   13,560 14,673 18,152 22,194 22,710 18,154 5,435 5,435   Balance sheet change%   7.9% 8.2% 23.7% 22.3% 2.3% -20.1% -70.1% 0.0%   Added value   8,481.8 6,406.0 8,975.9 11,452.6 8,415.5 5,922.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -619 -15 3 61 -83 -162 -141 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 (%)   74.3% 65.9% 68.0% 69.0% 64.1% 56.3% 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 %   63.8% 45.2% 54.8% 56.9% 37.4% 28.6% 0.0% 0.0%   ROI %   82.3% 55.8% 69.6% 69.6% 42.5% 32.8% 0.0% 0.0%   ROE %   69.1% 49.6% 64.3% 70.3% 50.2% 38.4% 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 %   72.7% 66.2% 63.7% 59.9% 50.7% 52.7% 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, %   -16.6% 42.1% 17.5% 54.8% 91.4% 102.3% 0.0% 0.0%   Gearing %   4.7% 29.3% 15.0% 48.5% 72.1% 65.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 9.6% 9.9% 7.2% 5.6% 9.0% 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   0.6 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   3.6 2.9 2.7 2.4 2.0 2.1 0.0 0.0   Cash and cash equivalent   1,870.0 145.4 164.0 165.3 593.5 204.6 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   9,784.6 9,396.7 11,201.6 12,813.3 11,054.5 9,178.6 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   1,060 801 1,122 1,273 842 538 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,060 801 1,122 1,273 843 538 0 0   EBIT / employee   1,042 798 1,118 1,266 836 531 0 0   Net earnings / employee   810 606 855 970 623 368 0 0