Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PIANOTEKET ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.1% 1.1%   Bankruptcy risk   3.9% 11.3% 6.5% 3.5% 2.1% 3.3% 10.0% 9.8%   Credit score (0-100)   52 23 36 52 66 54 25 25   Credit rating   BBB BB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   1,057 -96.2 799 2,107 2,500 2,131 0.0 0.0   EBITDA   1,057 -219 799 1,559 322 -33.8 0.0 0.0   EBIT   681 -454 587 1,391 238 -106 0.0 0.0   Pre-tax profit (PTP)   543.3 -649.0 387.8 1,310.5 132.3 -232.1 0.0 0.0   Net earnings   419.2 -508.0 297.8 1,025.0 94.9 -181.1 0.0 0.0   Pre-tax profit without non-rec. items   543 -649 388 1,310 132 -232 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   667 526 354 155 121 34.5 0.0 0.0   Shareholders equity total   893 385 682 1,707 1,745 1,505 1,455 1,455   Interest-bearing liabilities   1,711 1,861 547 0.0 332 1,441 0.0 0.0   Balance sheet total (assets)   4,359 4,549 3,366 5,610 4,256 4,122 1,455 1,455   Net Debt   1,711 1,861 502 -612 331 1,440 -1,455 -1,455     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,057 -96.2 799 2,107 2,500 2,131 0.0 0.0   Gross profit growth   35.5% 0.0% 0.0% 163.7% 18.7% -14.7% -100.0% 0.0%   Employees   0 0 0 6 6 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   4,359 4,549 3,366 5,610 4,256 4,122 1,455 1,455   Balance sheet change%   34.1% 4.4% -26.0% 66.6% -24.1% -3.1% -64.7% 0.0%   Added value   1,057.3 -219.3 798.9 1,558.6 406.3 -33.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -597 -375 -384 -367 -117 -159 -34 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -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 (%)   64.5% 471.7% 73.5% 66.0% 9.5% -5.0% 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 %   18.0% -10.2% 14.8% 31.0% 4.9% -2.4% 0.0% 0.0%   ROI %   28.3% -18.6% 33.8% 94.9% 12.7% -4.0% 0.0% 0.0%   ROE %   61.4% -79.6% 55.8% 85.8% 5.5% -11.1% 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 %   20.5% 8.5% 20.3% 30.4% 41.0% 36.5% 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, %   161.9% -848.8% 62.9% -39.3% 102.9% -4,266.3% 0.0% 0.0%   Gearing %   191.7% 484.0% 80.2% 0.0% 19.0% 95.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 11.0% 16.6% 30.1% 64.7% 14.9% 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   0.4 0.2 0.1 0.5 0.3 0.5 0.0 0.0   Current Ratio   1.1 1.0 1.1 1.4 1.6 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 45.1 611.8 0.8 0.9 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   243.9 -141.6 328.7 1,552.8 1,623.7 1,470.5 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 0 260 68 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 260 54 0 0 0   EBIT / employee   0 0 0 232 40 0 0 0   Net earnings / employee   0 0 0 171 16 0 0 0