Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PERNILEX 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% 0.6% 0.6%   Bankruptcy risk   2.2% 1.5% 3.1% 12.4% 6.9% 1.7% 7.6% 7.6%   Credit score (0-100)   67 78 56 18 34 72 32 32   Credit rating   BBB A BBB BB BBB A BB BB   Credit limit (kDKK)   -0.0 188.5 0.0 0.0 0.0 194.4 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   -42.2 -28.2 -112 -156 -162 -44.4 0.0 0.0   EBITDA   -42.2 -28.2 -112 -156 -162 -44.4 0.0 0.0   EBIT   -42.2 -28.2 -112 -156 -162 -44.4 0.0 0.0   Pre-tax profit (PTP)   -2,710.9 39,528.8 161,223.9 903,532.3 21,034.9 83,578.1 0.0 0.0   Net earnings   -2,710.9 39,528.8 160,992.6 902,685.2 16,407.2 80,538.5 0.0 0.0   Pre-tax profit without non-rec. items   -2,711 39,529 161,224 903,532 21,035 83,578 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,490 38,039 182,032 1,064,717 881,124 178,563 44,480 44,480   Interest-bearing liabilities   7,607 0.0 65,939 66,000 96,602 28,002 0.0 0.0   Balance sheet total (assets)   67,721 112,777 260,205 1,141,555 982,383 209,639 44,480 44,480   Net Debt   7,575 -376 65,163 59,844 82,570 27,275 -44,480 -44,480     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   -42.2 -28.2 -112 -156 -162 -44.4 0.0 0.0   Gross profit growth   11.7% 33.3% -298.3% -39.1% -3.9% 72.6% 0.0% 0.0%   Employees   0 0 0 0 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)   67,721 112,777 260,205 1,141,555 982,383 209,639 44,480 44,480   Balance sheet change%   -0.9% 66.5% 130.7% 338.7% -13.9% -78.7% -78.8% 0.0%   Added value   -42.2 -28.2 -112.2 -156.0 -162.1 -44.4 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   0.4% 47.3% 88.3% 129.2% 2.9% 16.1% 0.0% 0.0%   ROI %   0.4% 50.7% 94.4% 131.3% 2.9% 14.2% 0.0% 0.0%   ROE %   -7.9% 74.8% 146.3% 144.8% 1.7% 15.2% 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 %   -2.2% 33.7% 70.0% 93.3% 89.7% 85.2% 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, %   -17,932.6% 1,334.8% -58,090.7% -38,362.4% -50,951.8% -61,487.0% 0.0% 0.0%   Gearing %   -510.6% 0.0% 36.2% 6.2% 11.0% 15.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   78.0% 92.9% 10.3% 2.7% 12.0% 0.7% 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   1.5 4.8 17.6 105.3 9.7 6.7 0.0 0.0   Current Ratio   1.5 4.8 17.6 105.3 9.7 6.7 0.0 0.0   Cash and cash equivalent   32.0 375.9 776.2 6,156.2 14,031.1 727.2 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   4,190.1 44,926.6 203,216.8 1,130,716.9 881,124.1 175,915.7 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 0 0 0 -162 -44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -162 -44 0 0   EBIT / employee   0 0 0 0 -162 -44 0 0   Net earnings / employee   0 0 0 0 16,407 80,539 0 0