Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PILEBO 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.3% 1.5% 1.1% 1.9% 1.0% 1.0% 7.4% 7.4%   Credit score (0-100)   82 76 83 69 86 85 33 33   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   805.7 145.2 2,186.9 13.1 3,164.7 2,473.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -115 -115 -81.1 -106 -105 -101 0.0 0.0   EBITDA   -163 -163 -130 -150 -129 -126 0.0 0.0   EBIT   -163 -163 -130 -150 -129 -126 0.0 0.0   Pre-tax profit (PTP)   2,260.4 329.8 9,334.6 -5,944.5 2,207.2 2,939.5 0.0 0.0   Net earnings   2,449.9 346.6 8,356.8 -5,863.6 2,312.1 2,895.6 0.0 0.0   Pre-tax profit without non-rec. items   2,260 330 9,335 -5,944 2,207 2,940 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   44,940 45,176 53,420 47,442 49,737 50,858 41,072 41,072   Interest-bearing liabilities   0.0 2,399 11,950 9,353 9,849 11,059 0.0 0.0   Balance sheet total (assets)   44,979 47,758 67,612 56,807 59,598 61,932 41,072 41,072   Net Debt   -35,326 -34,427 -34,736 -24,383 -25,443 -27,544 -41,072 -41,072     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -115 -115 -81.1 -106 -105 -101 0.0 0.0   Gross profit growth   7.2% 0.4% 29.2% -30.6% 0.4% 4.1% 0.0% 0.0%   Employees   1 1 1 1 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)   44,979 47,758 67,612 56,807 59,598 61,932 41,072 41,072   Balance sheet change%   5.3% 6.2% 41.6% -16.0% 4.9% 3.9% -33.7% 0.0%   Added value   -163.0 -162.8 -129.5 -150.5 -129.5 -126.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   141.7% 142.1% 159.8% 142.1% 122.8% 124.6% 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 %   9.6% 3.7% 17.4% 1.8% 5.0% 10.4% 0.0% 0.0%   ROI %   9.6% 3.7% 17.7% 1.8% 5.0% 10.4% 0.0% 0.0%   ROE %   5.6% 0.8% 17.0% -11.6% 4.8% 5.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   99.9% 94.6% 79.0% 83.5% 83.5% 82.1% 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, %   21,672.0% 21,147.5% 26,818.4% 16,203.9% 19,648.2% 21,861.9% 0.0% 0.0%   Gearing %   0.0% 5.3% 22.4% 19.7% 19.8% 21.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 115.4% 9.4% 66.4% 7.3% 32.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   934.7 14.4 3.4 3.6 3.6 3.5 0.0 0.0   Current Ratio   934.7 14.4 3.4 3.6 3.6 3.5 0.0 0.0   Cash and cash equivalent   35,325.6 36,826.3 46,685.6 33,735.9 35,291.8 38,602.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,568.4 -1,855.9 -12,456.1 -7,391.3 -8,231.3 -9,317.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -163 -163 -130 -150 -129 -126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -163 -163 -130 -150 -129 -126 0 0   EBIT / employee   -163 -163 -130 -150 -129 -126 0 0   Net earnings / employee   2,450 347 8,357 -5,864 2,312 2,896 0 0