Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POSTOPAK 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8%   Bankruptcy risk   5.0% 5.0% 5.6% 7.1% 6.3% 14.3% 21.0% 16.2%   Credit score (0-100)   46 46 42 35 37 14 4 10   Credit rating   BBB BBB BBB BBB BBB BB B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   203 290 160 57.6 172 69.5 0.0 0.0   EBITDA   174 262 77.8 -6.7 91.7 26.5 0.0 0.0   EBIT   174 262 77.8 -12.0 84.7 18.1 0.0 0.0   Pre-tax profit (PTP)   166.1 255.5 70.7 -21.7 74.5 10.3 0.0 0.0   Net earnings   126.8 199.3 55.1 -21.7 62.7 7.9 0.0 0.0   Pre-tax profit without non-rec. items   166 256 70.7 -21.7 74.5 10.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   252 324 180 103 166 174 48.9 48.9   Interest-bearing liabilities   42.3 56.2 71.8 64.3 66.1 2.5 0.0 0.0   Balance sheet total (assets)   366 441 290 203 323 198 48.9 48.9   Net Debt   -57.2 -90.3 -98.7 29.4 -201 -125 -48.9 -48.9     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   203 290 160 57.6 172 69.5 0.0 0.0   Gross profit growth   0.0% 43.1% -44.9% -64.0% 198.9% -59.6% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   366 441 290 203 323 198 49 49   Balance sheet change%   0.0% 20.5% -34.2% -30.0% 59.0% -38.6% -75.3% 0.0%   Added value   174.1 262.0 77.8 -6.7 89.9 26.5 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 -5 -7 -8 0 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   85.9% 90.3% 48.7% -20.8% 49.2% 26.0% 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 %   47.6% 64.9% 21.3% -4.8% 32.2% 7.2% 0.0% 0.0%   ROI %   59.2% 77.7% 24.6% -5.7% 42.4% 9.2% 0.0% 0.0%   ROE %   50.4% 69.2% 21.8% -15.3% 46.6% 4.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   68.8% 73.5% 62.0% 50.8% 51.3% 87.7% 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, %   -32.9% -34.5% -126.8% -438.6% -219.0% -472.6% 0.0% 0.0%   Gearing %   16.8% 17.3% 39.9% 62.2% 39.8% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.4% 13.2% 11.2% 14.3% 15.7% 24.6% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   3.3 2.8 1.6 1.2 1.7 7.0 0.0 0.0   Current Ratio   5.0 3.7 2.6 2.0 2.0 7.9 0.0 0.0   Cash and cash equivalent   99.5 146.6 170.5 34.9 267.0 127.6 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   289.1 319.3 175.1 98.3 161.0 168.9 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   174 0 78 -7 90 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   174 0 78 -7 92 26 0 0   EBIT / employee   174 0 78 -12 85 18 0 0   Net earnings / employee   127 0 55 -22 63 8 0 0