Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pico Pizza Vesterbro ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 8.3% 8.3%   Bankruptcy risk   1.7% 3.2% 3.0% 2.1% 2.2% 2.1% 6.5% 6.4%   Credit score (0-100)   75 57 57 66 66 67 36 37   Credit rating   A BBB BBB A BBB A BBB BBB   Credit limit (kDKK)   1.5 0.0 0.0 0.2 0.1 0.2 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   493 0 0 0 0 0 0 0   Gross profit   326 292 10.2 1,154 52.6 103 0.0 0.0   EBITDA   326 292 10.2 1,154 52.6 103 0.0 0.0   EBIT   211 224 5.3 1,096 -5.4 45.2 0.0 0.0   Pre-tax profit (PTP)   208.7 222.8 69.5 1,118.8 -10.8 45.2 0.0 0.0   Net earnings   162.8 173.8 54.3 875.9 15.8 35.3 0.0 0.0   Pre-tax profit without non-rec. items   209 223 69.5 1,119 -10.8 45.2 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   1,368 0.0 285 227 169 111 0.0 0.0   Shareholders equity total   909 583 637 1,513 1,529 1,564 1,439 1,439   Interest-bearing liabilities   451 44.9 524 219 241 24.6 0.0 0.0   Balance sheet total (assets)   1,615 889 1,202 2,113 1,823 1,657 1,439 1,439   Net Debt   204 -44.5 470 -532 -328 -289 -639 -639     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   493 0 0 0 0 0 0 0   Net sales growth   5.5% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   326 292 10.2 1,154 52.6 103 0.0 0.0   Gross profit growth   1.3% -10.2% -96.5% 11,268.2% -95.4% 96.1% -100.0% 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)   1,615 889 1,202 2,113 1,823 1,657 1,439 1,439   Balance sheet change%   -10.4% -44.9% 35.1% 75.9% -13.7% -9.1% -13.2% 0.0%   Added value   325.6 292.3 10.2 1,154.1 52.6 103.2 0.0 0.0   Added value %   66.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -229 -636 280 -116 -116 -116 -111 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 %   66.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   42.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   64.9% 76.7% 52.4% 95.0% -10.2% 43.8% 0.0% 0.0%   Net Earnings %   33.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   56.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   42.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   12.4% 17.9% 6.9% 67.7% -0.3% 2.6% 0.0% 0.0%   ROI %   14.5% 22.5% 8.0% 76.9% -0.3% 2.7% 0.0% 0.0%   ROE %   19.7% 23.3% 8.9% 81.5% 1.0% 2.3% 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 %   56.3% 65.5% 53.0% 71.6% 83.8% 94.4% 100.0% 100.0%   Relative indebtedness %   143.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   93.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   62.8% -15.2% 4,625.2% -46.1% -623.9% -280.1% 0.0% 0.0%   Gearing %   49.7% 7.7% 82.2% 14.5% 15.8% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.5% 0.9% 0.9% 2.5% 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   0.3 0.3 0.2 1.9 2.9 8.9 0.0 0.0   Current Ratio   0.3 0.3 0.2 1.9 3.0 9.3 0.0 0.0   Cash and cash equivalent   247.0 89.4 54.0 751.0 569.4 313.6 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 %   50.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -459.3 -217.4 -436.1 501.8 573.4 665.9 0.0 0.0   Net working capital %   -93.1% 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 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