Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PULSEVENT 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% 2.0% 2.0%   Bankruptcy risk   3.4% 2.3% 2.0% 1.9% 7.5% 2.2% 10.0% 10.0%   Credit score (0-100)   55 66 69 68 32 65 25 25   Credit rating   BBB BBB A A BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.4 0.6 0.0 0.1 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   1,129 1,667 1,750 2,456 943 1,907 0.0 0.0   EBITDA   145 687 241 790 -1,033 519 0.0 0.0   EBIT   130 644 149 686 -1,062 419 0.0 0.0   Pre-tax profit (PTP)   128.0 638.4 131.4 670.8 -1,070.2 419.5 0.0 0.0   Net earnings   102.3 495.8 102.4 521.6 -1,070.7 419.5 0.0 0.0   Pre-tax profit without non-rec. items   128 638 131 671 -1,070 419 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   15.6 345 253 218 239 162 0.0 0.0   Shareholders equity total   579 1,075 1,177 1,699 628 1,048 968 968   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   747 1,368 1,799 1,989 691 1,181 968 968   Net Debt   -705 -1,023 -1,491 -1,770 -422 -912 -968 -968     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   1,129 1,667 1,750 2,456 943 1,907 0.0 0.0   Gross profit growth   24.3% 47.7% 5.0% 40.4% -61.6% 102.2% -100.0% 0.0%   Employees   2 2 3 3 3 2 0 0   Employee growth %   100.0% 0.0% 50.0% 0.0% 0.0% -33.3% -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)   747 1,368 1,799 1,989 691 1,181 968 968   Balance sheet change%   3.9% 83.3% 31.5% 10.6% -65.2% 70.8% -18.0% 0.0%   Added value   144.8 686.8 241.4 789.5 -958.4 518.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 287 -184 -138 -8 -176 -162 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 (%)   11.5% 38.7% 8.5% 27.9% -112.6% 22.0% 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 %   17.8% 60.9% 9.4% 36.2% -79.2% 44.9% 0.0% 0.0%   ROI %   24.6% 77.4% 12.5% 45.7% -91.2% 50.1% 0.0% 0.0%   ROE %   19.4% 59.9% 9.1% 36.3% -92.0% 50.0% 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 %   83.1% 86.2% 65.5% 85.4% 90.9% 88.8% 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, %   -486.9% -149.0% -617.7% -224.2% 40.9% -175.9% 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   6.2 6.3 3.1 6.1 7.2 7.7 0.0 0.0   Current Ratio   4.4 3.6 3.1 6.1 7.2 7.7 0.0 0.0   Cash and cash equivalent   705.0 1,023.4 1,490.9 1,770.3 422.4 912.5 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   563.6 740.2 1,052.0 1,481.0 389.6 885.8 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   72 343 80 263 -319 259 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 343 80 263 -344 259 0 0   EBIT / employee   65 322 50 229 -354 210 0 0   Net earnings / employee   51 248 34 174 -357 210 0 0