CVR number 32894852
Industry 62.0100 Computer programming activities

PICOGROUP ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
Bankruptcy risk for industry  1.9% 1.9% 1.9% 1.9% 1.9%  
Bankruptcy risk  11.6% 9.8% 7.4% 11.4% 15.5%  
Credit score (0-100)  22 25 31 20 12  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  -0.0 0.0 0.0 -0.0 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
Net sales  0 298 230 80 88  
Gross profit  -59.6 160 131 7.8 -25.2  
EBITDA  -59.6 160 131 7.8 -25.2  
EBIT  -59.6 160 131 7.8 -25.2  
Pre-tax profit (PTP)  -59.6 159.5 130.0 6.0 -25.4  
Net earnings  -59.6 159.5 125.0 6.0 -25.4  
Pre-tax profit without non-rec. items  -59.6 160 130 6.0 -25.4  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
Tangible assets total  0.5 0.0 0.0 0.0 0.0  
Shareholders equity total  -363 -202 -76.5 -70.5 -95.9  
Interest-bearing liabilities  598 701 497 162 82.5  
Balance sheet total (assets)  245 578 459 125 20.0  
Net Debt  362 310 226 37.1 62.4  
 
See the entire balance sheet

Volume 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
Net sales  0 298 230 80 88  
Net sales growth  0.0% 0.0% -22.8% -65.2% 10.0%  
Gross profit  -59.6 160 131 7.8 -25.2  
Gross profit growth  0.0% 0.0% -17.6% -94.1% 0.0%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  245 578 459 125 20  
Balance sheet change%  -23.1% 135.7% -20.5% -72.9% -83.9%  
Added value  -59.6 159.5 131.4 7.8 -25.2  
Added value %  0.0% 53.5% 57.1% 9.7% -28.6%  
Investments  0 -0 0 0 0  
Net sales trend  0.0 0.0 -1.0 -2.0 1.0  
EBIT trend  -1.0 1.0 2.0 3.0 -1.0  

Profitability 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
EBITDA %  0.0% 53.5% 57.1% 9.7% -28.6%  
EBIT %  0.0% 53.5% 57.1% 9.7% -28.6%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  0.0% 53.5% 54.4% 7.5% -28.9%  
Profit before depreciation and extraordinary items %  0.0% 53.5% 54.4% 7.5% -28.9%  
Pre tax profit less extraordinaries %  0.0% 53.5% 56.5% 7.5% -28.9%  
ROA %  -9.7% 23.0% 20.0% 2.1% -16.2%  
ROI %  -9.8% 24.6% 21.9% 2.3% -20.0%  
ROE %  -21.2% 38.8% 24.1% 2.1% -35.2%  

Solidity 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
Equity ratio %  -59.7% -25.9% -14.3% -36.1% -82.7%  
Relative indebtedness %  0.0% 261.5% 230.7% 237.6% 128.6%  
Relative net indebtedness %  0.0% 130.6% 112.6% 81.9% 105.8%  
Net int. bear. debt to EBITDA, %  -607.6% 194.6% 171.7% 475.9% -248.2%  
Gearing %  -164.7% -347.6% -649.9% -229.4% -86.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.2% 0.5% 0.2%  

Liquidity 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
Quick Ratio  0.6 1.0 1.1 2.1 0.2  
Current Ratio  0.6 1.0 1.1 2.1 0.2  
Cash and cash equivalent  235.7 390.1 271.6 124.6 20.0  

Capital use efficiency 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
Trade debtors turnover (days)  0.0 229.7 297.6 0.0 0.0  
Trade creditors turnover (days)  1,120.8 27,219.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 193.8% 199.6% 155.8% 22.8%  
Net working capital  -180.4 -18.4 58.3 64.3 -93.1  
Net working capital %  0.0% -6.2% 25.3% 80.4% -105.8%  

Employee efficiency 
2019
2019/10
2020
2020/10
2021
2021/10
2022
2022/10
2023
2023/10
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0