Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pigeskolen P/S 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% 0.3%   Bankruptcy risk   2.8% 3.7% 3.0% 1.1% 1.5% 1.7% 20.8% 19.5%   Credit score (0-100)   61 53 57 83 75 71 5 6   Credit rating   BBB BBB BBB A A A B B   Credit limit (kDKK)   0.0 0.0 -0.0 15.1 1.9 0.6 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   -30.2 -97.7 -211 191 492 505 0.0 0.0   EBITDA   -30.2 -97.7 -211 191 492 505 0.0 0.0   EBIT   -30.2 -97.7 -211 191 130 135 0.0 0.0   Pre-tax profit (PTP)   -30.3 -100.9 -281.3 188.8 204.0 65.6 0.0 0.0   Net earnings   -30.3 -100.9 -281.3 188.8 204.0 65.6 0.0 0.0   Pre-tax profit without non-rec. items   -30.3 -101 -281 189 204 65.6 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   2,339 6,438 14,592 18,144 19,330 19,025 0.0 0.0   Shareholders equity total   470 369 87.5 276 480 546 46.0 46.0   Interest-bearing liabilities   2,013 8,048 13,146 18,712 17,775 17,517 0.0 0.0   Balance sheet total (assets)   2,493 9,392 14,592 19,955 19,431 19,303 46.0 46.0   Net Debt   1,966 6,267 13,146 18,712 17,775 17,304 -46.0 -46.0     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   -30.2 -97.7 -211 191 492 505 0.0 0.0   Gross profit growth   0.0% -223.9% -115.7% 0.0% 157.9% 2.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,493 9,392 14,592 19,955 19,431 19,303 46 46   Balance sheet change%   0.0% 276.7% 55.4% 36.8% -2.6% -0.7% -99.8% 0.0%   Added value   -30.2 -97.7 -210.7 190.7 129.9 505.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,339 4,099 8,154 3,552 824 -674 -19,025 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 2.0 3.0 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 (%)   100.0% 100.0% 100.0% 100.0% 26.4% 26.7% 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 %   -1.2% -1.5% -1.7% 1.4% 1.1% 0.7% 0.0% 0.0%   ROI %   -1.2% -1.6% -1.9% 1.5% 1.1% 0.7% 0.0% 0.0%   ROE %   -6.5% -24.1% -123.3% 103.8% 53.9% 12.8% 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 %   18.8% 3.9% 0.6% 1.4% 2.5% 2.8% 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, %   -6,517.8% -6,415.2% -6,238.8% 9,811.6% 3,613.9% 3,426.4% 0.0% 0.0%   Gearing %   428.7% 2,182.4% 15,024.5% 6,771.1% 3,700.6% 3,208.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.3% 0.7% 0.3% 0.0% 0.4% 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   0.1 0.3 0.0 0.1 0.0 21.4 0.0 0.0   Current Ratio   0.1 0.3 0.0 0.1 0.0 21.4 0.0 0.0   Cash and cash equivalent   47.4 1,780.7 0.0 0.0 0.0 212.6 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   -1,869.0 -6,069.4 -14,504.3 -17,867.3 -17,749.0 264.7 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0