Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PM Glas 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 N/A 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   5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9%   Bankruptcy risk   0.0% 8.4% 7.5% 6.7% 5.3% 5.5% 16.4% 16.1%   Credit score (0-100)   0 31 32 34 41 40 11 11   Credit rating   N/A BB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 N/A 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   0.0 411 457 785 721 529 0.0 0.0   EBITDA   0.0 95.3 55.0 272 327 67.6 0.0 0.0   EBIT   0.0 95.3 55.0 272 327 67.6 0.0 0.0   Pre-tax profit (PTP)   0.0 91.2 49.1 269.2 320.3 67.1 0.0 0.0   Net earnings   0.0 68.1 38.1 209.9 249.3 51.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 91.2 49.1 269 320 67.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 118 156 366 406 257 207 207   Interest-bearing liabilities   0.0 126 127 15.8 22.0 13.9 0.0 0.0   Balance sheet total (assets)   0.0 454 489 744 790 468 207 207   Net Debt   0.0 -206 -122 -447 -614 -329 -207 -207     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 411 457 785 721 529 0.0 0.0   Gross profit growth   0.0% 0.0% 10.9% 72.1% -8.2% -26.6% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   0 454 489 744 790 468 207 207   Balance sheet change%   0.0% 0.0% 7.7% 52.1% 6.2% -40.8% -55.7% 0.0%   Added value   0.0 95.3 55.0 271.6 326.7 67.6 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 23.2% 12.0% 34.6% 45.3% 12.8% 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 %   0.0% 21.0% 11.7% 44.0% 42.6% 11.1% 0.0% 0.0%   ROI %   0.0% 39.1% 20.9% 81.7% 80.7% 20.0% 0.0% 0.0%   ROE %   0.0% 57.7% 27.8% 80.4% 64.6% 15.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 26.0% 31.9% 49.2% 51.3% 55.0% 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% -216.0% -221.5% -164.4% -187.9% -487.1% 0.0% 0.0%   Gearing %   0.0% 106.6% 81.2% 4.3% 5.4% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.6% 4.6% 3.5% 34.0% 15.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 1.4 1.8 1.9 1.8 0.0 0.0   Current Ratio   0.0 1.4 1.5 2.0 2.1 2.2 0.0 0.0   Cash and cash equivalent   0.0 331.8 248.6 462.3 636.0 343.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 118.1 156.2 366.2 405.5 257.2 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 N/A 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   0 95 55 272 327 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 95 55 272 327 68 0 0   EBIT / employee   0 95 55 272 327 68 0 0   Net earnings / employee   0 68 38 210 249 52 0 0