Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PLURALIS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   3.8% 4.8% 3.7% 7.4% 5.6% 6.1% 18.8% 18.5%   Credit score (0-100)   52 46 51 31 40 32 1 1   Credit rating   BB BB BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   862 609 927 691 811 838 0.0 0.0   EBITDA   182 11.5 125 -32.9 51.6 77.3 0.0 0.0   EBIT   175 4.6 118 -32.9 51.6 77.3 0.0 0.0   Pre-tax profit (PTP)   172.7 2.0 110.7 -40.7 44.8 66.7 0.0 0.0   Net earnings   132.7 0.8 86.6 -31.9 34.3 51.4 0.0 0.0   Pre-tax profit without non-rec. items   173 2.0 111 -40.7 44.8 66.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   13.8 6.9 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   550 450 537 505 425 476 290 290   Interest-bearing liabilities   0.0 60.9 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   882 806 1,600 1,087 830 963 290 290   Net Debt   -245 -408 -1,332 -670 -743 -696 -290 -290     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   862 609 927 691 811 838 0.0 0.0   Gross profit growth   -2.0% -29.4% 52.1% -25.5% 17.4% 3.4% -100.0% 0.0%   Employees   0 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)   882 806 1,600 1,087 830 963 290 290   Balance sheet change%   33.0% -8.7% 98.7% -32.1% -23.6% 16.0% -69.8% 0.0%   Added value   182.1 11.5 124.6 -32.9 51.6 77.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -14 -14 -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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   20.3% 0.8% 12.7% -4.8% 6.4% 9.2% 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 %   22.7% 0.5% 9.8% -2.4% 5.4% 8.6% 0.0% 0.0%   ROI %   36.2% 0.9% 22.5% -6.3% 11.1% 17.2% 0.0% 0.0%   ROE %   27.5% 0.2% 17.5% -6.1% 7.4% 11.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   62.3% 55.9% 33.6% 46.5% 51.2% 49.5% 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, %   -134.4% -3,546.0% -1,068.5% 2,039.7% -1,440.2% -901.4% 0.0% 0.0%   Gearing %   0.0% 13.5% 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% 8.4% 23.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.6 2.2 1.5 1.9 2.0 2.0 0.0 0.0   Current Ratio   2.6 2.2 1.5 1.9 2.0 2.0 0.0 0.0   Cash and cash equivalent   244.7 469.2 1,331.8 670.2 743.0 696.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   535.8 443.5 537.0 505.2 425.0 476.5 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 12 125 -33 52 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 12 125 -33 52 77 0 0   EBIT / employee   0 5 118 -33 52 77 0 0   Net earnings / employee   0 1 87 -32 34 51 0 0