Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIEBE HOLD INVEST 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   5.5% 5.8% 1.4% 1.5% 2.0% 1.3% 10.0% 10.0%   Credit score (0-100)   42 40 78 76 68 80 24 24   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 21.7 10.1 0.4 56.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   188 179 1,255 878 614 1,188 0.0 0.0   EBITDA   188 179 1,255 878 614 1,188 0.0 0.0   EBIT   90.7 107 1,164 767 503 1,075 0.0 0.0   Pre-tax profit (PTP)   -49.0 12.8 751.3 292.5 135.0 729.9 0.0 0.0   Net earnings   -61.4 31.1 558.8 248.0 114.2 569.3 0.0 0.0   Pre-tax profit without non-rec. items   -49.0 12.8 751 292 135 730 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,037 4,886 11,804 11,882 11,981 11,868 0.0 0.0   Shareholders equity total   939 970 1,529 1,777 1,891 2,460 2,410 2,410   Interest-bearing liabilities   3,065 926 11,022 10,155 9,991 9,777 0.0 0.0   Balance sheet total (assets)   4,041 4,938 12,919 12,389 13,112 13,522 2,410 2,410   Net Debt   3,065 926 10,824 9,868 9,047 8,255 -2,410 -2,410     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   188 179 1,255 878 614 1,188 0.0 0.0   Gross profit growth   0.0% -4.5% 599.5% -30.0% -30.1% 93.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,041 4,938 12,919 12,389 13,112 13,522 2,410 2,410   Balance sheet change%   0.0% 22.2% 161.6% -4.1% 5.8% 3.1% -82.2% 0.0%   Added value   187.8 179.4 1,254.9 878.2 614.1 1,188.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,940 776 6,827 -33 -12 -226 -11,868 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   48.3% 59.4% 92.8% 87.4% 81.9% 90.5% 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 %   2.2% 2.4% 13.0% 6.1% 4.0% 8.2% 0.0% 0.0%   ROI %   2.3% 3.6% 16.0% 6.1% 4.0% 8.5% 0.0% 0.0%   ROE %   -6.5% 3.3% 44.7% 15.0% 6.2% 26.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   23.2% 19.6% 11.8% 14.3% 14.4% 18.2% 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, %   1,632.1% 516.4% 862.5% 1,123.7% 1,472.9% 694.8% 0.0% 0.0%   Gearing %   326.6% 95.5% 721.1% 571.6% 528.4% 397.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 4.7% 6.9% 4.5% 3.7% 3.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.0 0.1 0.1 0.3 0.4 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.1 0.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 198.3 286.7 944.0 1,521.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -33.1 -3,916.2 -10,173.1 -3,265.2 -3,018.0 -2,716.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0