Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PANACEA 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% 3.7% 3.7%   Bankruptcy risk   2.0% 4.9% 4.2% 1.9% 1.6% 1.3% 9.5% 9.5%   Credit score (0-100)   70 45 48 69 74 79 26 26   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   0.2 0.0 0.0 0.9 7.1 67.5 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   1,058 745 1,264 1,618 2,027 2,450 0.0 0.0   EBITDA   261 -38.4 566 960 1,085 904 0.0 0.0   EBIT   221 -57.4 550 955 1,081 900 0.0 0.0   Pre-tax profit (PTP)   341.0 -185.8 663.9 1,704.9 897.5 905.6 0.0 0.0   Net earnings   267.0 -149.8 515.3 1,331.3 697.8 702.6 0.0 0.0   Pre-tax profit without non-rec. items   341 -186 664 1,705 898 906 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   48.0 28.5 12.8 8.0 4.0 0.0 0.0 0.0   Shareholders equity total   1,986 1,728 1,243 2,574 2,285 2,487 1,862 1,862   Interest-bearing liabilities   9.0 0.0 0.0 0.0 590 495 0.0 0.0   Balance sheet total (assets)   3,781 4,019 5,017 4,923 5,388 5,833 1,862 1,862   Net Debt   -258 -1,469 -713 -1,127 383 -701 -1,862 -1,862     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   1,058 745 1,264 1,618 2,027 2,450 0.0 0.0   Gross profit growth   -29.7% -29.6% 69.7% 28.0% 25.3% 20.8% -100.0% 0.0%   Employees   2 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   3,781 4,019 5,017 4,923 5,388 5,833 1,862 1,862   Balance sheet change%   -3.0% 6.3% 24.8% -1.9% 9.4% 8.3% -68.1% 0.0%   Added value   261.0 -38.4 565.6 959.9 1,085.5 904.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 -39 -31 -10 -8 -8 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 -1.0 1.0 2.0 3.0 4.0 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 (%)   20.9% -7.7% 43.5% 59.0% 53.3% 36.7% 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 %   9.0% -1.5% 15.8% 35.2% 21.0% 17.3% 0.0% 0.0%   ROI %   17.8% -3.1% 47.9% 91.6% 39.6% 33.2% 0.0% 0.0%   ROE %   13.7% -8.1% 34.7% 69.7% 28.7% 29.4% 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 %   52.5% 43.0% 24.8% 52.3% 42.4% 42.6% 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, %   -98.9% 3,829.8% -126.1% -117.4% 35.3% -77.5% 0.0% 0.0%   Gearing %   0.5% 0.0% 0.0% 0.0% 25.8% 19.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   133.3% 2,854.0% 0.0% 0.0% 62.1% 12.4% 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   0.7 1.1 1.0 1.8 0.8 1.2 0.0 0.0   Current Ratio   2.1 1.7 1.3 2.1 1.7 1.8 0.0 0.0   Cash and cash equivalent   267.0 1,469.2 713.2 1,127.0 207.7 1,196.1 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   1,926.0 1,700.9 1,223.9 2,556.1 2,285.7 2,488.1 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   131 -19 283 480 362 301 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   131 -19 283 480 362 301 0 0   EBIT / employee   111 -29 275 478 360 300 0 0   Net earnings / employee   134 -75 258 666 233 234 0 0