Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PD PRODUCTIONS 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% 0.8% 0.8%   Bankruptcy risk   2.3% 0.8% 1.2% 0.6% 0.8% 0.9% 7.4% 7.3%   Credit score (0-100)   74 95 86 96 94 90 10 10   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 689.7 219.3 877.7 1,100.1 851.5 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   2,772 3,718 2,890 4,678 4,950 2,942 0.0 0.0   EBITDA   1,168 2,077 1,692 3,248 3,574 1,535 0.0 0.0   EBIT   -308 929 278 2,100 2,389 151 0.0 0.0   Pre-tax profit (PTP)   -429.4 1,087.2 258.9 2,095.0 2,364.2 193.4 0.0 0.0   Net earnings   -335.8 848.0 200.2 1,633.3 1,844.1 150.7 0.0 0.0   Pre-tax profit without non-rec. items   -429 1,087 259 2,095 2,364 193 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   2,674 2,314 3,189 3,296 3,476 3,728 0.0 0.0   Shareholders equity total   5,077 5,709 5,688 7,096 8,711 8,626 8,256 8,256   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,440 6,353 6,226 8,106 9,314 9,156 8,256 8,256   Net Debt   -2,028 -2,955 -2,458 -718 -4,299 -4,307 -8,256 -8,256     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   2,772 3,718 2,890 4,678 4,950 2,942 0.0 0.0   Gross profit growth   -36.0% 34.1% -22.3% 61.9% 5.8% -40.6% -100.0% 0.0%   Employees   3 3 2 2 2 2 0 0   Employee growth %   0.0% 0.0% -33.3% 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)   5,440 6,353 6,226 8,106 9,314 9,156 8,256 8,256   Balance sheet change%   -13.5% 16.8% -2.0% 30.2% 14.9% -1.7% -9.8% 0.0%   Added value   1,167.6 2,077.3 1,691.7 3,248.0 3,537.4 1,535.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,416 -1,508 -539 -1,041 -1,005 -1,133 -3,728 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -11.1% 25.0% 9.6% 44.9% 48.3% 5.1% 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 %   -4.1% 18.6% 4.4% 29.5% 27.5% 2.1% 0.0% 0.0%   ROI %   -4.5% 20.3% 4.9% 33.0% 30.3% 2.2% 0.0% 0.0%   ROE %   -6.3% 15.7% 3.5% 25.6% 23.3% 1.7% 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 %   93.3% 89.9% 91.4% 87.5% 93.5% 94.2% 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, %   -173.6% -142.3% -145.3% -22.1% -120.3% -280.6% 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 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   7.5 6.2 5.6 4.7 9.6 10.1 0.0 0.0   Current Ratio   7.5 6.2 5.6 4.7 9.6 10.1 0.0 0.0   Cash and cash equivalent   2,027.5 2,955.2 2,457.9 718.2 4,298.7 4,307.2 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   640.4 3,277.6 2,381.7 3,669.8 5,118.8 4,776.0 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 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   389 692 846 1,624 1,769 768 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   389 692 846 1,624 1,787 768 0 0   EBIT / employee   -103 310 139 1,050 1,195 75 0 0   Net earnings / employee   -112 283 100 817 922 75 0 0