Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POKERJUICE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8%   Bankruptcy risk   18.6% 14.7% 14.1% 20.8% 17.6% 21.3% 20.3% 17.2%   Credit score (0-100)   9 15 16 5 8 4 4 10   Credit rating   B BB BB B B B B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 245 0 0 0 0 0   Gross profit   315 0.0 79.0 -59.3 -76.6 47.0 0.0 0.0   EBITDA   317 63.3 28.7 -59.3 -76.6 47.0 0.0 0.0   EBIT   317 63.3 28.7 -59.3 -76.6 47.0 0.0 0.0   Pre-tax profit (PTP)   309.6 59.6 26.0 -60.3 -76.7 46.9 0.0 0.0   Net earnings   260.7 46.3 26.0 -60.3 -76.7 46.9 0.0 0.0   Pre-tax profit without non-rec. items   310 59.6 31.3 -60.3 -76.7 46.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -33.8 12.5 88.5 49.2 -27.5 19.3 -60.7 -60.7   Interest-bearing liabilities   119 0.2 4.0 0.0 40.0 0.0 60.7 60.7   Balance sheet total (assets)   172 145 118 156 18.4 41.7 0.0 0.0   Net Debt   -23.6 -77.6 -104 -136 35.7 -1.9 60.7 60.7     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 245 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   315 0.0 79.0 -59.3 -76.6 47.0 0.0 0.0   Gross profit growth   1,002.5% -100.0% 0.0% 0.0% -29.1% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   172 145 118 156 18 42 0 0   Balance sheet change%   -62.7% -15.8% -19.0% 33.0% -88.2% 126.4% -100.0% 0.0%   Added value   317.2 63.3 28.7 -59.3 -76.6 47.0 0.0 0.0   Added value %   0.0% 0.0% 11.7% 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 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 11.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 11.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.8% 0.0% 36.3% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 10.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 10.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 12.8% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   65.9% 36.4% 21.8% -44.0% -75.8% 106.9% 0.0% 0.0%   ROI %   182.2% 97.1% 54.5% -85.1% -172.0% 157.9% 0.0% 0.0%   ROE %   82.1% 50.1% 51.5% -87.6% -226.9% 248.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -16.4% 8.6% 75.3% 31.5% -59.9% 46.3% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 5.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -38.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -7.4% -122.6% -362.8% 229.9% -46.7% -4.1% 0.0% 0.0%   Gearing %   -352.6% 1.4% 4.6% 0.0% -145.3% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 7.3% -125.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.1 1.2 29.1 1.5 0.4 1.9 0.0 0.0   Current Ratio   1.1 1.2 29.1 1.5 0.4 1.9 0.0 0.0   Cash and cash equivalent   142.8 77.8 108.1 136.4 4.3 1.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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% 48.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   15.1 25.8 113.5 49.2 -27.5 19.3 -30.3 -30.3   Net working capital %   0.0% 0.0% 46.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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