Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PACK TECH 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   2.2% 2.5% 2.2% 2.1% 0.7% 0.7% 6.7% 6.5%   Credit score (0-100)   68 63 65 66 94 94 36 37   Credit rating   BBB BBB BBB A AA AA BBB BBB   Credit limit (kDKK)   2.1 0.4 3.5 6.7 10,875.6 10,481.3 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   64,478 101,412 125,939 72,831 68,794 64,815 0.0 0.0   EBITDA   15,181 38,894 45,096 23,047 19,893 15,547 0.0 0.0   EBIT   15,181 38,894 45,096 23,047 19,893 15,547 0.0 0.0   Pre-tax profit (PTP)   11,782.0 30,728.0 35,072.0 17,572.0 19,770.6 16,710.2 0.0 0.0   Net earnings   11,782.0 30,728.0 35,072.0 17,572.0 14,808.0 12,926.0 0.0 0.0   Pre-tax profit without non-rec. items   15,181 38,894 45,096 23,047 19,771 16,710 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 1,529 1,520 0.0 0.0   Shareholders equity total   48,646 64,507 84,047 88,604 86,168 75,494 50,814 50,814   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,560 5,381 0.0 0.0   Balance sheet total (assets)   75,982 101,179 139,108 126,101 112,282 102,069 50,814 50,814   Net Debt   0.0 0.0 0.0 0.0 -18,806 -28,596 -50,814 -50,814     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   64,478 101,412 125,939 72,831 68,794 64,815 0.0 0.0   Gross profit growth   1.1% 57.3% 24.2% -42.2% -5.5% -5.8% -100.0% 0.0%   Employees   52 54 64 52 53 44 0 0   Employee growth %   8.3% 3.8% 18.5% -18.8% 1.9% -17.0% -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)   75,982 101,179 139,108 126,101 112,282 102,069 50,814 50,814   Balance sheet change%   8.2% 33.2% 37.5% -9.4% -11.0% -9.1% -50.2% 0.0%   Added value   15,181.0 38,894.0 45,096.0 23,047.0 19,893.1 15,546.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,859 0 0 0 1,529 -9 -1,520 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   23.5% 38.4% 35.8% 31.6% 28.9% 24.0% 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 %   20.8% 43.9% 37.5% 17.4% 16.6% 15.6% 0.0% 0.0%   ROI %   22.8% 43.9% 37.5% 17.4% 18.3% 19.6% 0.0% 0.0%   ROE %   24.2% 54.3% 47.2% 20.4% 16.9% 16.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 76.7% 74.0% 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% 0.0% 0.0% 0.0% -94.5% -183.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.8% 7.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.9 3.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 5.6 4.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 20,366.0 33,977.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 0.0 0.0 90,492.8 77,418.8 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   292 720 705 443 375 353 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   292 720 705 443 375 353 0 0   EBIT / employee   292 720 705 443 375 353 0 0   Net earnings / employee   227 569 548 338 279 294 0 0