Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Peter Greisen 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% 5.7% 5.7%   Bankruptcy risk   3.6% 4.4% 3.1% 1.8% 2.2% 3.1% 12.1% 11.8%   Credit score (0-100)   54 48 56 71 65 56 20 20   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.1 0.0 0.0 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   2,772 2,705 2,758 2,850 2,680 2,227 0.0 0.0   EBITDA   1,001 988 870 982 576 472 0.0 0.0   EBIT   636 618 515 635 236 165 0.0 0.0   Pre-tax profit (PTP)   468.1 521.3 466.7 604.3 218.8 55.4 0.0 0.0   Net earnings   364.4 405.5 362.2 468.5 167.7 41.2 0.0 0.0   Pre-tax profit without non-rec. items   468 521 467 604 219 55.4 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   1,575 1,207 897 550 3,496 3,191 0.0 0.0   Shareholders equity total   -611 -206 156 625 793 666 466 466   Interest-bearing liabilities   1,108 692 365 365 423 591 0.0 0.0   Balance sheet total (assets)   2,292 1,813 1,901 1,776 3,993 3,629 466 466   Net Debt   1,108 692 -161 -115 270 520 -466 -466     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   2,772 2,705 2,758 2,850 2,680 2,227 0.0 0.0   Gross profit growth   10.8% -2.4% 1.9% 3.4% -6.0% -16.9% -100.0% 0.0%   Employees   4 4 4 4 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -25.0% -33.3% -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)   2,292 1,813 1,901 1,776 3,993 3,629 466 466   Balance sheet change%   -14.8% -20.9% 4.9% -6.6% 124.9% -9.1% -87.2% 0.0%   Added value   1,000.9 988.2 870.2 982.3 583.1 472.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -725 -738 -665 -694 2,606 -613 -3,191 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 (%)   22.9% 22.9% 18.7% 22.3% 8.8% 7.4% 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 %   19.4% 25.1% 26.3% 34.6% 8.2% 4.3% 0.0% 0.0%   ROI %   23.4% 32.5% 41.7% 60.3% 10.3% 4.9% 0.0% 0.0%   ROE %   14.6% 19.8% 36.8% 119.9% 23.7% 5.6% 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 %   -21.1% -10.2% 8.2% 35.2% 19.9% 18.4% 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, %   110.7% 70.0% -18.5% -11.7% 46.9% 110.1% 0.0% 0.0%   Gearing %   -181.3% -336.1% 233.4% 58.4% 53.4% 88.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 10.8% 9.2% 8.4% 4.4% 21.6% 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   0.4 0.5 0.8 1.2 0.5 0.5 0.0 0.0   Current Ratio   0.4 0.5 0.8 1.2 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.4 0.3 525.9 479.7 152.8 70.8 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   -979.7 -620.0 -274.0 202.2 -441.3 -396.0 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   250 247 218 246 194 236 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   250 247 218 246 192 236 0 0   EBIT / employee   159 155 129 159 79 82 0 0   Net earnings / employee   91 101 91 117 56 21 0 0