Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PIER2PIER.COM ApS 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 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% 1.8% 1.8%   Bankruptcy risk   3.5% 6.5% 3.2% 1.5% 1.7% 1.9% 11.3% 11.3%   Credit score (0-100)   55 38 55 74 73 69 22 22   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 5.4 3.6 1.4 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   735 571 965 1,294 2,011 3,044 0.0 0.0   EBITDA   217 -23.0 317 444 600 1,599 0.0 0.0   EBIT   124 -23.0 317 444 600 1,599 0.0 0.0   Pre-tax profit (PTP)   112.5 -6.7 357.2 531.3 302.9 1,518.7 0.0 0.0   Net earnings   86.6 -6.6 278.1 412.7 234.8 1,180.5 0.0 0.0   Pre-tax profit without non-rec. items   112 -6.7 357 531 303 1,519 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   702 695 973 1,273 1,394 2,074 524 524   Interest-bearing liabilities   0.0 4.1 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   828 755 1,216 1,444 1,979 2,675 524 524   Net Debt   -687 -689 -1,015 -1,078 -1,680 -2,027 -524 -524     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   735 571 965 1,294 2,011 3,044 0.0 0.0   Gross profit growth   38.5% -22.3% 69.0% 34.1% 55.4% 51.4% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   828 755 1,216 1,444 1,979 2,675 524 524   Balance sheet change%   20.6% -8.8% 61.0% 18.7% 37.1% 35.2% -80.4% 0.0%   Added value   124.4 -23.0 316.6 444.3 599.9 1,599.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -184 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   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   16.9% -4.0% 32.8% 34.3% 29.8% 52.5% 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 %   17.6% 0.0% 37.3% 41.2% 35.1% 69.2% 0.0% 0.0%   ROI %   20.2% 0.0% 44.0% 48.8% 45.0% 92.9% 0.0% 0.0%   ROE %   13.2% -0.9% 33.3% 36.7% 17.6% 68.1% 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 %   84.8% 92.0% 80.0% 88.2% 70.4% 77.5% 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, %   -317.1% 3,000.8% -320.6% -242.5% -280.1% -126.8% 0.0% 0.0%   Gearing %   0.0% 0.6% 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% 327.9% 515.2% 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   6.5 12.6 5.0 8.2 3.3 4.4 0.0 0.0   Current Ratio   6.5 12.6 5.0 8.2 3.3 4.4 0.0 0.0   Cash and cash equivalent   686.8 693.1 1,015.0 1,077.7 1,680.5 2,027.4 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   510.7 487.3 224.0 386.9 1,342.6 2,023.1 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   124 -23 317 444 300 800 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   217 -23 317 444 300 800 0 0   EBIT / employee   124 -23 317 444 300 800 0 0   Net earnings / employee   87 -7 278 413 117 590 0 0