Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PIXIO STUDIOS ApS

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% 3.2% 3.2%   Bankruptcy risk   7.9% 10.7% 9.1% 4.4% 4.0% 3.7% 16.7% 16.4%   Credit score (0-100)   32 24 27 45 50 46 2 2   Credit rating   B B B 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)  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   341 279 600 1,079 782 616 0.0 0.0   EBITDA   45.2 -167 184 685 420 122 0.0 0.0   EBIT   35.1 -172 180 681 420 122 0.0 0.0   Pre-tax profit (PTP)   33.7 -173.9 178.0 677.0 416.1 117.7 0.0 0.0   Net earnings   26.1 -135.7 139.0 527.0 324.5 90.0 0.0 0.0   Pre-tax profit without non-rec. items   33.7 -174 178 677 416 118 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   13.4 9.0 5.0 1.0 0.0 0.0 0.0 0.0   Shareholders equity total   -41.5 -177 -38.0 363 573 545 420 420   Interest-bearing liabilities   108 131 54.0 4.0 1.5 9.9 0.0 0.0   Balance sheet total (assets)   250 214 413 714 723 627 420 420   Net Debt   29.9 126 -243 -513 -569 -486 -420 -420     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   341 279 600 1,079 782 616 0.0 0.0   Gross profit growth   337.2% -18.3% 115.3% 79.8% -27.5% -21.1% -100.0% 0.0%   Employees   0 0 1 2 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 72.0% -100.0% 0.0% -100.0% 0.0%   Employee expenses   -296.1 -445.9 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   250 214 413 714 723 627 420 420   Balance sheet change%   -7.4% -14.4% 93.0% 72.9% 1.2% -13.3% -33.0% 0.0%   Added value   341.3 278.7 184.0 685.0 424.0 122.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 -9 -8 -8 -1 0 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 -1.0 1.0 2.0 3.0 4.0 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 (%)   10.3% -61.6% 30.0% 63.1% 53.7% 19.8% 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 %   11.2% -50.3% 42.7% 116.9% 58.5% 18.1% 0.0% 0.0%   ROI %   12.7% -64.7% 105.8% 323.5% 89.2% 21.6% 0.0% 0.0%   ROE %   10.0% -58.5% 44.3% 135.8% 69.3% 16.1% 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 %   -14.2% -45.3% -8.4% 50.8% 79.3% 87.0% 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, %   66.2% -75.2% -132.1% -74.9% -135.5% -398.2% 0.0% 0.0%   Gearing %   -259.6% -74.1% -142.1% 1.1% 0.3% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.8% 2.2% 13.8% 146.2% 74.8% 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   1.4 1.1 0.8 2.0 4.7 7.4 0.0 0.0   Current Ratio   1.4 1.1 0.8 2.0 4.7 7.4 0.0 0.0   Cash and cash equivalent   77.8 5.5 297.0 517.0 570.5 495.5 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   56.1 22.7 -69.0 336.0 547.5 519.7 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 0 184 398 0 122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 184 398 0 122 0 0   EBIT / employee   0 0 180 396 0 122 0 0   Net earnings / employee   0 0 139 306 0 90 0 0