Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PIXY FILM 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   3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2%   Bankruptcy risk   19.3% 25.4% 11.1% 10.4% 25.2% 12.6% 18.1% 18.1%   Credit score (0-100)   7 3 22 22 2 18 8 8   Credit rating   B B BB BB B 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   206 280 1,960 446 89.8 1,342 0.0 0.0   EBITDA   42.3 -190 551 -14.9 -429 304 0.0 0.0   EBIT   31.1 -201 549 -14.9 -429 304 0.0 0.0   Pre-tax profit (PTP)   49.8 -198.6 536.3 -17.6 -432.6 304.2 0.0 0.0   Net earnings   49.8 -198.6 501.1 -19.9 -432.6 304.2 0.0 0.0   Pre-tax profit without non-rec. items   49.8 -199 536 -17.6 -433 304 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   13.2 2.1 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -166 -365 137 30.6 -402 -97.8 -148 -148   Interest-bearing liabilities   5.0 68.1 3.7 7.3 6.6 5.0 148 148   Balance sheet total (assets)   103 839 946 327 228 420 0.0 0.0   Net Debt   -40.0 -725 -68.0 -34.9 -190 -384 148 148     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   206 280 1,960 446 89.8 1,342 0.0 0.0   Gross profit growth   -26.7% 35.6% 600.3% -77.3% -79.9% 1,394.6% -100.0% 0.0%   Employees   2 2 3 3 2 2 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% -33.3% 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)   103 839 946 327 228 420 0 0   Balance sheet change%   -73.8% 716.8% 12.7% -65.5% -30.3% 84.5% -100.0% 0.0%   Added value   42.3 -189.7 551.5 -14.9 -429.2 304.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 -22 -4 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 -1.0 -2.0 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 %   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 (%)   15.1% -71.8% 28.0% -3.3% -478.0% 22.7% 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 %   11.5% -27.0% 51.1% -2.3% -89.8% 53.0% 0.0% 0.0%   ROI %   1,579.3% -542.7% 527.2% -16.7% -1,931.1% 5,261.7% 0.0% 0.0%   ROE %   20.1% -42.2% 102.7% -23.9% -334.8% 93.9% 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 %   -61.8% -30.3% 14.4% 9.4% -63.8% -18.9% -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, %   -94.8% 381.9% -12.3% 233.9% 44.3% -126.1% 0.0% 0.0%   Gearing %   -3.0% -18.7% 2.7% 23.7% -1.6% -5.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.3% 0.5% 36.4% 49.0% 48.1% 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   0.2 0.7 1.2 1.1 0.4 0.8 0.0 0.0   Current Ratio   0.2 0.7 1.2 1.1 0.4 0.8 0.0 0.0   Cash and cash equivalent   45.0 792.7 71.7 42.1 196.9 388.6 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -223.6 -366.6 136.6 30.6 -402.0 -97.8 -73.9 -73.9   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   21 -95 184 -5 -215 152 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 -95 184 -5 -215 152 0 0   EBIT / employee   16 -100 183 -5 -215 152 0 0   Net earnings / employee   25 -99 167 -7 -216 152 0 0