Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PC-DATA DISTRIBUTION ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.6% 4.2% 5.2% 9.7% 5.3% 5.8% 15.5% 15.5%   Credit score (0-100)   55 50 44 27 42 38 12 12   Credit rating   BB BB BB B 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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -5.6 -4.7 -6.3 -22.9 -15.6 -11.9 0.0 0.0   EBITDA   -5.6 -4.7 -6.3 -22.9 -15.6 -11.9 0.0 0.0   EBIT   -15.6 -44.7 -16.3 -87.9 -25.6 -21.9 0.0 0.0   Pre-tax profit (PTP)   -14.5 -43.4 -232.5 -131.3 -34.2 -30.9 0.0 0.0   Net earnings   -13.5 -42.6 -183.2 -167.3 -12.0 -30.9 0.0 0.0   Pre-tax profit without non-rec. items   -14.5 -43.4 -232 -131 -34.2 -30.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   490 450 440 375 365 355 0.0 0.0   Shareholders equity total   562 519 336 169 157 126 -374 -374   Interest-bearing liabilities   177 183 192 200 224 227 374 374   Balance sheet total (assets)   747 711 536 378 389 360 0.0 0.0   Net Debt   167 168 191 197 222 221 374 374     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   -5.6 -4.7 -6.3 -22.9 -15.6 -11.9 0.0 0.0   Gross profit growth   0.0% 16.5% -32.9% -266.1% 32.1% 23.3% 0.0% 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)   747 711 536 378 389 360 0 0   Balance sheet change%   0.0% -4.9% -24.6% -29.4% 2.7% -7.2% -100.0% 0.0%   Added value   -15.6 -44.7 -16.3 -87.9 -25.6 -21.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   480 -80 -20 -130 -20 -20 -355 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 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   277.3% 948.9% 259.7% 383.5% 164.2% 183.8% 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 %   -1.0% -5.0% -2.6% -19.2% -6.7% -5.9% 0.0% 0.0%   ROI %   -1.1% -5.0% -2.6% -19.6% -6.8% -6.0% 0.0% 0.0%   ROE %   -2.4% -7.9% -42.8% -66.3% -7.4% -21.9% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   75.2% 73.1% 62.7% 44.6% 40.3% 34.9% -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, %   -2,961.6% -3,569.8% -3,047.3% -857.2% -1,428.0% -1,852.7% 0.0% 0.0%   Gearing %   31.5% 35.3% 57.1% 118.5% 142.8% 180.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 4.0% 115.4% 22.1% 4.1% 4.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   1.4 1.4 0.5 0.0 0.1 0.0 0.0 0.0   Current Ratio   1.4 1.4 0.5 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   10.1 15.1 1.1 3.4 1.4 5.4 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   71.8 69.2 -104.0 -206.3 -208.3 -229.2 -187.1 -187.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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