Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POWER TECHNIC 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   0.8% 0.7% 0.8% 0.8% 0.5% 1.6% 5.7% 5.3%   Credit score (0-100)   93 95 92 91 98 73 40 42   Credit rating   AA AA AA AA AA A BBB BBB   Credit limit (kDKK)   1,145.8 1,846.9 1,595.7 1,253.3 1,610.5 13.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,423 11,189 7,771 9,619 10,372 6,764 0.0 0.0   EBITDA   5,352 7,771 4,238 5,976 5,952 2,248 0.0 0.0   EBIT   5,352 7,771 4,238 5,899 5,891 2,194 0.0 0.0   Pre-tax profit (PTP)   5,342.9 7,770.5 4,199.3 5,889.0 6,262.5 1,922.0 0.0 0.0   Net earnings   4,166.3 6,059.9 3,282.2 4,676.9 4,781.5 1,442.8 0.0 0.0   Pre-tax profit without non-rec. items   5,343 7,770 4,199 5,889 6,262 1,922 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   8,572 11,932 15,214 10,291 11,773 5,916 5,791 5,791   Interest-bearing liabilities   3,318 2,135 0.0 2,161 4,124 14,958 0.0 0.0   Balance sheet total (assets)   18,612 23,149 21,625 24,641 21,481 27,039 5,791 5,791   Net Debt   1,501 -2,897 -2.4 2,145 4,108 14,958 -5,667 -5,667     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   8,423 11,189 7,771 9,619 10,372 6,764 0.0 0.0   Gross profit growth   16.1% 32.8% -30.6% 23.8% 7.8% -34.8% -100.0% 0.0%   Employees   0 0 0 0 0 6 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)   18,612 23,149 21,625 24,641 21,481 27,039 5,791 5,791   Balance sheet change%   38.6% 24.4% -6.6% 13.9% -12.8% 25.9% -78.6% 0.0%   Added value   5,351.7 7,770.8 4,237.8 5,976.4 5,967.6 2,248.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 76 78 -123 -101 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   63.5% 69.5% 54.5% 61.3% 56.8% 32.4% 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 %   33.4% 37.2% 18.9% 25.5% 42.8% 15.2% 0.0% 0.0%   ROI %   53.4% 59.8% 28.9% 42.6% 69.5% 20.1% 0.0% 0.0%   ROE %   64.2% 59.1% 24.2% 36.7% 43.3% 16.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   46.1% 51.5% 70.3% 41.8% 54.8% 21.9% 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, %   28.0% -37.3% -0.1% 35.9% 69.0% 665.3% 0.0% 0.0%   Gearing %   38.7% 17.9% 0.0% 21.0% 35.0% 252.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.0% 3.6% 1.0% 114.8% 18.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   1.1 1.3 2.0 0.6 0.6 0.7 0.0 0.0   Current Ratio   1.8 2.0 3.4 1.7 2.2 1.3 0.0 0.0   Cash and cash equivalent   1,816.5 5,031.8 2.4 15.6 15.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   8,509.1 11,718.6 15,046.8 9,911.6 11,542.0 5,714.7 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 375 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 375 0 0   EBIT / employee   0 0 0 0 0 366 0 0   Net earnings / employee   0 0 0 0 0 240 0 0