Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PE PROGRAMMERING PC 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% 1.2% 1.2%   Bankruptcy risk   6.0% 4.6% 5.7% 5.7% 7.2% 8.2% 17.5% 17.5%   Credit score (0-100)   40 47 40 39 33 29 9 9   Credit rating   BBB BBB BBB BBB BBB BB B B   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 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   30.3 62.4 23.9 2.9 67.8 109 0.0 0.0   EBITDA   -2.7 2.4 18.6 2.9 67.8 -74.8 0.0 0.0   EBIT   -4.1 -1.0 15.2 -0.5 64.4 -81.6 0.0 0.0   Pre-tax profit (PTP)   -1.4 -6.4 9.7 -5.6 58.8 -86.7 0.0 0.0   Net earnings   1.3 -5.0 7.5 -4.7 45.9 -85.9 0.0 0.0   Pre-tax profit without non-rec. items   -4.1 -6.4 9.7 -5.6 58.8 -86.7 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   302 298 295 292 288 285 0.0 0.0   Shareholders equity total   148 143 150 145 191 105 55.4 55.4   Interest-bearing liabilities   153 155 142 140 126 139 0.0 0.0   Balance sheet total (assets)   320 312 329 301 344 395 55.4 55.4   Net Debt   144 155 135 140 78.3 111 -55.4 -55.4     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   30.3 62.4 23.9 2.9 67.8 109 0.0 0.0   Gross profit growth   -66.3% 105.9% -61.7% -87.7% 2,211.5% 60.5% -100.0% 0.0%   Employees   0 1 0 0 0 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   320 312 329 301 344 395 55 55   Balance sheet change%   -2.1% -2.3% 5.2% -8.3% 14.4% 14.6% -86.0% 0.0%   Added value   -2.7 2.4 18.6 2.9 67.8 -74.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -7 -7 -7 -7 -10 -285 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 1.0 -1.0 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 (%)   -13.4% -1.5% 63.7% -15.6% 95.0% -75.0% 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 %   -1.3% -0.3% 4.8% -0.1% 19.9% -22.1% 0.0% 0.0%   ROI %   -1.4% -0.3% 5.2% -0.2% 21.4% -29.0% 0.0% 0.0%   ROE %   0.9% -3.4% 5.1% -3.2% 27.2% -57.9% 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 %   46.1% 45.7% 45.7% 48.3% 55.5% 26.7% 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, %   -5,304.1% 6,363.5% 726.4% 4,768.4% 115.6% -147.7% 0.0% 0.0%   Gearing %   103.4% 108.4% 94.5% 96.1% 65.9% 132.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.5% 3.7% 3.6% 4.2% 3.9% 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   0.1 0.1 0.2 0.1 0.4 0.4 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.1 0.4 0.4 0.0 0.0   Cash and cash equivalent   8.3 0.0 6.7 0.0 47.7 28.7 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   -158.7 -160.3 -144.9 -146.2 -96.9 -179.4 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   0 2 0 0 0 -75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2 0 0 0 -75 0 0   EBIT / employee   0 -1 0 0 0 -82 0 0   Net earnings / employee   0 -5 0 0 0 -86 0 0