Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PURE INVEST 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   4.1% 2.5% 1.1% 1.2% 0.7% 10.9% 16.3% 16.3%   Credit score (0-100)   50 63 83 81 94 21 11 11   Credit rating   BBB BBB A A AA BB BB BB   Credit limit (kDKK)   0.0 0.5 7,256.3 5,113.7 24,286.4 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 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   -32.2 -41.3 -43.4 -61.4 -109 -120 0.0 0.0   EBITDA   -1,660 -891 -715 -70.2 -109 -120 0.0 0.0   EBIT   -1,660 -891 -715 -70.2 -109 -120 0.0 0.0   Pre-tax profit (PTP)   -20,850.6 391.7 67,225.6 11,393.0 47,829.8 63,061.6 0.0 0.0   Net earnings   -21,555.4 49.4 67,064.1 11,393.0 47,552.6 62,243.2 0.0 0.0   Pre-tax profit without non-rec. items   -20,851 392 67,226 11,393 47,830 63,062 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   163,494 154,543 219,607 220,000 266,353 22,596 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   163,774 154,637 219,637 220,038 266,599 22,636 0.0 0.0   Net Debt   -160,290 -153,356 -186 -1,890 -8,091 -21,900 0.0 0.0     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   -32.2 -41.3 -43.4 -61.4 -109 -120 0.0 0.0   Gross profit growth   45.1% -28.2% -5.1% -41.4% -77.1% -10.8% 0.0% 0.0%   Employees   0 0 2 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   163,774 154,637 219,637 220,038 266,599 22,636 0 0   Balance sheet change%   -19.5% -5.6% 42.0% 0.2% 21.2% -91.5% -100.0% 0.0%   Added value   -1,660.3 -891.4 -714.8 -70.2 -108.7 -120.4 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  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 (%)   5,157.1% 2,158.9% 1,646.5% 114.3% 100.0% 100.0% 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 %   4.7% 0.3% 35.9% 5.2% 19.7% 43.6% 0.0% 0.0%   ROI %   4.7% 0.3% 35.9% 5.2% 19.7% 43.6% 0.0% 0.0%   ROE %   -11.8% 0.0% 35.8% 5.2% 19.6% 43.1% 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 %   99.8% 99.9% 100.0% 100.0% 99.9% 99.8% 0.0% 0.0%   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, %   9,654.3% 17,204.4% 26.0% 2,693.8% 7,443.0% 18,184.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   584.9 1,646.9 130.9 83.7 247.6 569.5 0.0 0.0   Current Ratio   584.9 1,646.9 130.9 83.7 247.6 569.5 0.0 0.0   Cash and cash equivalent   160,289.6 153,356.4 185.6 1,889.8 8,091.1 21,899.9 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   7,016.8 1,773.9 3,834.1 3,101.1 9,249.1 22,596.0 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  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   0 0 -357 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -357 0 0 0 0 0   EBIT / employee   0 0 -357 0 0 0 0 0   Net earnings / employee   0 0 33,532 0 0 0 0 0