Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pellicani 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   10.9% 10.5% 7.3% 6.5% 7.3% 4.5% 18.9% 15.5%   Credit score (0-100)   24 25 34 36 32 46 6 13   Credit rating   BB BB BBB BBB BBB BBB B BB   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -73.7 -1.8 69.0 162 52.1 214 0.0 0.0   EBITDA   -73.7 -1.8 69.0 162 52.1 214 0.0 0.0   EBIT   -82.7 -12.5 58.3 152 41.4 209 0.0 0.0   Pre-tax profit (PTP)   -95.8 -27.1 51.6 146.8 37.2 204.1 0.0 0.0   Net earnings   -74.7 -21.1 40.1 114.5 28.7 159.1 0.0 0.0   Pre-tax profit without non-rec. items   -97.3 -27.1 51.6 147 37.2 204 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   44.3 33.7 23.0 12.3 1.6 31.4 0.0 0.0   Shareholders equity total   25.3 4.2 44.2 159 187 347 247 247   Interest-bearing liabilities   225 191 149 121 67.2 2.0 0.0 0.0   Balance sheet total (assets)   275 235 224 321 305 440 247 247   Net Debt   187 169 129 19.6 -73.1 -379 -247 -247     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -73.7 -1.8 69.0 162 52.1 214 0.0 0.0   Gross profit growth   0.0% 97.5% 0.0% 135.2% -67.9% 311.7% -100.0% 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)   275 235 224 321 305 440 247 247   Balance sheet change%   0.0% -14.5% -4.7% 42.9% -4.7% 44.1% -44.0% 0.0%   Added value   -82.7 -12.5 58.3 151.5 41.4 209.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   35 -21 -21 -21 -21 25 -31 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   112.3% 684.0% 84.5% 93.4% 79.5% 97.6% 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 %   -30.1% -4.9% 25.4% 55.6% 13.2% 56.1% 0.0% 0.0%   ROI %   -33.0% -5.6% 30.1% 64.1% 15.5% 69.4% 0.0% 0.0%   ROE %   -295.1% -143.3% 165.5% 112.8% 16.6% 59.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   9.2% 1.8% 19.7% 49.5% 61.4% 78.7% 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, %   -254.5% -9,240.0% 187.0% 12.1% -140.4% -176.7% 0.0% 0.0%   Gearing %   890.3% 4,557.3% 336.0% 76.2% 35.9% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.9% 7.0% 4.0% 3.6% 4.5% 14.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 0.3 0.2 0.9 1.2 4.4 0.0 0.0   Current Ratio   0.6 0.5 0.6 1.3 1.8 4.4 0.0 0.0   Cash and cash equivalent   37.9 21.5 19.6 101.4 140.4 380.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -110.9 -123.2 -72.5 49.6 89.1 315.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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