Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Panther-Performance 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% 1.5%   Bankruptcy risk   3.4% 5.8% 11.6% 12.2% 9.7% 10.8% 20.4% 20.4%   Credit score (0-100)   56 42 22 21 25 21 5 4   Credit rating   BBB BBB BB BB BB 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)  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   425 48.0 -1.6 -0.9 -12.7 -4.4 0.0 0.0   EBITDA   425 48.0 -1.6 -0.9 -12.7 -4.4 0.0 0.0   EBIT   394 16.9 -32.6 -37.6 -38.2 -10.0 0.0 0.0   Pre-tax profit (PTP)   392.9 2.0 -46.0 -36.3 -39.6 -11.3 0.0 0.0   Net earnings   306.3 -13.2 -46.0 -36.3 -39.6 -11.3 0.0 0.0   Pre-tax profit without non-rec. items   393 2.0 -46.0 -36.3 -39.6 -11.3 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   28.2 21.2 14.1 29.6 16.9 11.3 0.0 0.0   Shareholders equity total   500 87.1 41.1 4.8 -34.8 -46.1 -96.1 -96.1   Interest-bearing liabilities   183 183 180 177 156 153 96.1 96.1   Balance sheet total (assets)   708 278 230 190 130 115 0.0 0.0   Net Debt   -56.6 58.6 20.4 52.7 66.7 70.0 96.1 96.1     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   425 48.0 -1.6 -0.9 -12.7 -4.4 0.0 0.0   Gross profit growth   0.0% -88.7% 0.0% 45.4% -1,386.7% 65.7% 0.0% 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)   708 278 230 190 130 115 0 0   Balance sheet change%   0.0% -60.7% -17.4% -17.1% -31.9% -11.6% -100.0% 0.0%   Added value   424.9 48.0 -1.6 -0.9 -1.5 -4.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   82 -62 -62 -45 -51 -11 -11 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 -1.0 -2.0 -3.0 -4.0 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 (%)   92.7% 35.2% 2,085.9% 4,398.1% 301.0% 229.0% 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 %   55.8% 3.4% -12.8% -16.5% -21.0% -6.1% 0.0% 0.0%   ROI %   57.2% 3.5% -13.3% -17.2% -22.1% -6.5% 0.0% 0.0%   ROE %   61.2% -4.5% -71.8% -158.2% -58.9% -9.3% 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 %   70.7% 31.3% 17.9% 2.5% -21.2% -28.7% -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, %   -13.3% 122.3% -1,304.9% -6,175.6% -525.0% -1,605.8% 0.0% 0.0%   Gearing %   36.6% 209.9% 437.7% 3,688.2% -447.6% -330.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 8.1% 7.4% 0.9% 1.4% 0.9% 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   3.0 1.0 0.9 0.8 0.7 0.6 0.0 0.0   Current Ratio   3.0 1.0 0.9 0.8 0.7 0.6 0.0 0.0   Cash and cash equivalent   240.0 124.1 159.3 124.0 89.1 82.6 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   394.1 5.0 -9.9 -37.6 -51.7 -57.4 -48.1 -48.1   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   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