Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Studio Pink 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.2%   Bankruptcy risk   5.4% 8.1% 7.3% 7.4% 4.9% 9.9% 18.8% 17.8%   Credit score (0-100)   44 32 34 33 43 24 6 9   Credit rating   BBB BB BBB BBB BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -304 -179 140 -250 -74.9 -288 0.0 0.0   EBITDA   -304 -301 140 -250 -74.9 -288 0.0 0.0   EBIT   -608 -454 102 -255 -158 -371 0.0 0.0   Pre-tax profit (PTP)   -551.6 -453.9 -12,620.0 -151.3 -151.0 -411.7 0.0 0.0   Net earnings   -580.0 -453.9 -12,610.6 -152.8 -158.8 -411.7 0.0 0.0   Pre-tax profit without non-rec. items   -552 -454 -12,620 -151 -151 -412 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,007 42.5 5.0 0.0 296 213 0.0 0.0   Shareholders equity total   -708 -1,162 -13,772 -13,925 -14,084 -14,496 -14,546 -14,546   Interest-bearing liabilities   12,302 12,302 15,181 16,021 15,677 14,841 14,546 14,546   Balance sheet total (assets)   11,599 11,145 1,422 2,106 1,598 350 0.0 0.0   Net Debt   1,971 1,214 13,773 13,923 14,376 14,705 14,546 14,546     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -304 -179 140 -250 -74.9 -288 0.0 0.0   Gross profit growth   -61.3% 41.0% 0.0% 0.0% 70.0% -283.8% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   11,599 11,145 1,422 2,106 1,598 350 0 0   Balance sheet change%   -3.3% -3.9% -87.2% 48.1% -24.1% -78.1% -100.0% 0.0%   Added value   -607.8 -453.9 102.0 -255.0 -158.0 -370.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 -1,117 -75 -10 213 -166 -213 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   200.1% 253.3% 73.1% 102.0% 210.9% 128.9% 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 %   -4.5% -3.7% 0.7% -0.9% -0.8% -2.3% 0.0% 0.0%   ROI %   -4.5% -3.7% 0.7% -0.9% -0.8% -2.3% 0.0% 0.0%   ROE %   -4.9% -4.0% -200.7% -8.7% -8.6% -42.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -5.8% -9.4% -90.6% -86.9% -89.8% -97.6% -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, %   -648.9% -402.8% 9,871.3% -5,569.5% -19,184.4% -5,112.8% 0.0% 0.0%   Gearing %   -1,738.0% -1,059.0% -110.2% -115.1% -111.3% -102.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 92.6% 0.1% 0.1% 0.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2,353.8 2,467.1 0.1 0.1 0.1 0.0 0.0 0.0   Current Ratio   2,353.8 2,467.1 0.1 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   10,330.4 11,088.0 1,407.4 2,098.2 1,301.6 135.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   10,587.4 11,097.7 -13,777.3 -14,053.4 -14,401.7 -14,708.9 -7,272.8 -7,272.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -454 102 -255 -158 -371 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -301 140 -250 -75 -288 0 0   EBIT / employee   0 -454 102 -255 -158 -371 0 0   Net earnings / employee   0 -454 -12,611 -153 -159 -412 0 0