Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PIA INTERNATIONAL A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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% 1.3% 1.1% 1.2% 1.3% 1.1% 8.9% 8.7%   Credit score (0-100)   82 81 84 81 79 82 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   382.3 96.5 310.1 222.0 112.5 336.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   542 649 642 629 596 556 0.0 0.0   EBITDA   141 646 642 629 596 556 0.0 0.0   EBIT   57.0 562 558 603 570 530 0.0 0.0   Pre-tax profit (PTP)   -716.0 546.0 547.0 600.0 565.0 529.3 0.0 0.0   Net earnings   -559.0 426.0 425.0 468.0 441.0 412.9 0.0 0.0   Pre-tax profit without non-rec. items   -716 546 547 600 565 529 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   11,369 11,285 11,201 11,069 11,043 11,018 0.0 0.0   Shareholders equity total   25,597 8,023 8,372 8,830 9,264 9,671 4,139 4,139   Interest-bearing liabilities   0.0 1,365 1,298 662 300 0.0 0.0 0.0   Balance sheet total (assets)   27,126 11,482 11,303 11,121 11,192 11,193 4,139 4,139   Net Debt   -297 1,365 1,298 662 203 -111 -4,139 -4,139     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   542 649 642 629 596 556 0.0 0.0   Gross profit growth   33.8% 19.7% -1.1% -2.0% -5.2% -6.7% -100.0% 0.0%   Employees   2 0 0 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   27,126 11,482 11,303 11,121 11,192 11,193 4,139 4,139   Balance sheet change%   -5.7% -57.7% -1.6% -1.6% 0.6% 0.0% -63.0% 0.0%   Added value   141.0 646.0 642.0 629.0 596.0 556.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -88 -249 -166 -159 -52 -51 -7,346 -3,692   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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   10.5% 86.6% 86.9% 95.9% 95.6% 95.3% 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 %   5.3% 3.0% 4.9% 5.4% 5.1% 4.7% 0.0% 0.0%   ROI %   5.4% 3.1% 5.3% 5.7% 5.4% 5.0% 0.0% 0.0%   ROE %   -2.2% 2.5% 5.2% 5.4% 4.9% 4.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   94.4% 69.9% 74.1% 79.4% 82.8% 86.4% 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, %   -210.6% 211.3% 202.2% 105.2% 34.1% -19.9% 0.0% 0.0%   Gearing %   0.0% 17.0% 15.5% 7.5% 3.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   676.9% 3.7% 1.2% 0.9% 1.0% 1.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   28.0 0.1 0.1 0.0 0.2 0.4 0.0 0.0   Current Ratio   28.0 0.1 0.1 0.0 0.2 0.4 0.0 0.0   Cash and cash equivalent   297.0 0.0 0.0 0.0 97.0 110.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   13,991.0 -2,185.0 -1,765.0 -1,173.0 -732.0 -304.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   71 0 0 629 596 556 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 0 0 629 596 556 0 0   EBIT / employee   29 0 0 603 570 530 0 0   Net earnings / employee   -280 0 0 468 441 413 0 0