Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Piniartoq Trawl 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% 1.5% 1.5%   Bankruptcy risk   1.5% 1.9% 1.5% 2.9% 2.0% 1.7% 8.4% 8.4%   Credit score (0-100)   77 72 77 57 68 71 29 29   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   20.3 7.0 81.0 0.0 2.0 13.3 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   8,284 14,878 8,740 8,277 5,033 8,511 0.0 0.0   EBITDA   1,654 8,693 3,490 345 649 2,419 0.0 0.0   EBIT   1,054 8,093 2,890 -255 48.9 1,819 0.0 0.0   Pre-tax profit (PTP)   1,054.6 8,084.5 2,852.6 -281.9 31.2 1,850.9 0.0 0.0   Net earnings   719.3 5,579.6 2,091.3 -207.2 22.9 1,368.0 0.0 0.0   Pre-tax profit without non-rec. items   1,055 8,084 2,853 -282 31.2 1,851 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   1,439 1,353 1,226 626 2,424 1,824 0.0 0.0   Shareholders equity total   4,148 8,878 10,969 10,762 10,785 12,153 11,153 11,153   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,965 12,531 12,780 11,623 11,646 13,856 11,153 11,153   Net Debt   -1,605 -10,202 -3,290 -3,724 -2,509 -1,266 -11,153 -11,153     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   8,284 14,878 8,740 8,277 5,033 8,511 0.0 0.0   Gross profit growth   0.0% 79.6% -41.3% -5.3% -39.2% 69.1% -100.0% 0.0%   Employees   8 9 6 6 6 6 0 0   Employee growth %   0.0% 12.5% -33.3% 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)   4,965 12,531 12,780 11,623 11,646 13,856 11,153 11,153   Balance sheet change%   0.0% 152.4% 2.0% -9.1% 0.2% 19.0% -19.5% 0.0%   Added value   1,653.6 8,693.2 3,490.0 345.0 648.9 2,419.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   839 -686 -727 -1,200 1,199 -1,200 -1,824 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 -1.0 1.0 2.0 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 (%)   12.7% 54.4% 33.1% -3.1% 1.0% 21.4% 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 %   21.2% 92.5% 22.8% -2.1% 0.4% 14.6% 0.0% 0.0%   ROI %   22.9% 117.0% 28.2% -2.3% 0.4% 15.8% 0.0% 0.0%   ROE %   17.3% 85.7% 21.1% -1.9% 0.2% 11.9% 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 %   83.5% 70.9% 85.8% 92.6% 92.6% 87.7% 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, %   -97.1% -117.4% -94.3% -1,079.4% -386.6% -52.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 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% 0.0% 0.0% 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   9.2 3.4 7.8 15.8 13.4 9.9 0.0 0.0   Current Ratio   9.7 3.4 7.8 15.8 13.4 9.9 0.0 0.0   Cash and cash equivalent   1,605.1 10,201.6 3,289.7 3,724.1 2,509.0 1,266.3 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   3,163.4 7,881.7 10,067.1 10,301.4 8,533.9 10,811.8 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 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   207 966 582 58 108 403 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   207 966 582 58 108 403 0 0   EBIT / employee   132 899 482 -42 8 303 0 0   Net earnings / employee   90 620 349 -35 4 228 0 0