Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pingala Power 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   10.9% 5.9% 5.7% 3.1% 3.2% 4.5% 16.6% 16.6%   Credit score (0-100)   24 40 40 55 55 45 11 11   Credit rating   BB BBB BBB BBB BBB BBB BB BB   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   41.4 389 2,086 7,587 12,346 12,571 0.0 0.0   EBITDA   41.4 128 777 1,095 2,931 456 0.0 0.0   EBIT   41.4 128 777 1,095 2,931 456 0.0 0.0   Pre-tax profit (PTP)   41.4 128.0 769.8 1,094.6 2,757.7 144.6 0.0 0.0   Net earnings   32.2 99.8 600.3 853.8 2,150.0 108.5 0.0 0.0   Pre-tax profit without non-rec. items   41.4 128 770 1,095 2,758 145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   82.2 182 682 936 2,236 195 145 145   Interest-bearing liabilities   64.8 0.0 27.2 10.2 36.2 2,226 0.0 0.0   Balance sheet total (assets)   161 339 1,392 2,240 4,177 3,505 145 145   Net Debt   -95.8 -86.6 27.2 -451 -612 2,226 -145 -145     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   41.4 389 2,086 7,587 12,346 12,571 0.0 0.0   Gross profit growth   0.0% 838.8% 436.6% 263.7% 62.7% 1.8% -100.0% 0.0%   Employees   0 1 2 6 9 11 0 0   Employee growth %   0.0% 0.0% 100.0% 200.0% 50.0% 22.2% -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)   161 339 1,392 2,240 4,177 3,505 145 145   Balance sheet change%   0.0% 110.4% 310.5% 60.9% 86.5% -16.1% -95.9% 0.0%   Added value   41.4 128.5 777.0 1,094.7 2,930.5 455.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 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 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 33.0% 37.2% 14.4% 23.7% 3.6% 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 %   25.7% 51.4% 89.8% 61.6% 91.7% 12.2% 0.0% 0.0%   ROI %   28.2% 78.1% 174.3% 135.1% 182.9% 20.0% 0.0% 0.0%   ROE %   39.2% 75.6% 138.9% 105.5% 135.5% 8.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   51.0% 53.7% 49.0% 41.8% 53.5% 5.6% 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, %   -231.3% -67.4% 3.5% -41.2% -20.9% 488.4% 0.0% 0.0%   Gearing %   78.8% 0.0% 4.0% 1.1% 1.6% 1,142.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.6% 53.1% 129.6% 802.0% 28.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 2.6 2.6 2.1 3.1 1.1 0.0 0.0   Current Ratio   2.3 2.6 2.6 2.1 3.1 1.1 0.0 0.0   Cash and cash equivalent   160.6 86.6 0.0 460.8 647.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   91.4 210.1 851.9 1,177.1 2,844.0 230.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 128 388 182 326 41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 128 388 182 326 41 0 0   EBIT / employee   0 128 388 182 326 41 0 0   Net earnings / employee   0 100 300 142 239 10 0 0