Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hello Pigment 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% 1.2% 1.2%   Bankruptcy risk   7.5% 4.6% 15.2% 9.7% 4.9% 4.8% 16.8% 16.5%   Credit score (0-100)   34 47 13 24 44 44 10 11   Credit rating   BB BBB BB BB 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 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   1,006 1,005 528 943 1,918 1,860 0.0 0.0   EBITDA   222 225 -89.4 33.1 258 190 0.0 0.0   EBIT   222 225 -89.4 33.1 258 190 0.0 0.0   Pre-tax profit (PTP)   221.4 225.1 -90.0 30.2 252.2 190.1 0.0 0.0   Net earnings   171.9 180.0 -70.2 23.5 195.5 147.5 0.0 0.0   Pre-tax profit without non-rec. items   221 225 -90.0 30.2 252 190 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   222 424 354 154 349 337 96.5 96.5   Interest-bearing liabilities   9.0 71.8 60.1 34.5 6.3 6.3 0.0 0.0   Balance sheet total (assets)   1,533 641 610 1,358 1,726 656 96.5 96.5   Net Debt   -484 -313 -270 -1,286 -1,257 -375 -96.5 -96.5     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   1,006 1,005 528 943 1,918 1,860 0.0 0.0   Gross profit growth   0.0% -0.1% -47.5% 78.7% 103.4% -3.0% -100.0% 0.0%   Employees   2 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   1,533 641 610 1,358 1,726 656 97 97   Balance sheet change%   0.0% -58.2% -4.9% 122.8% 27.1% -62.0% -85.3% 0.0%   Added value   221.6 225.2 -89.4 33.1 257.6 189.5 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 -1.0 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 (%)   22.0% 22.4% -16.9% 3.5% 13.4% 10.2% 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 %   14.5% 20.7% -14.3% 3.4% 16.7% 16.0% 0.0% 0.0%   ROI %   96.0% 62.0% -19.7% 11.0% 94.8% 54.6% 0.0% 0.0%   ROE %   77.5% 55.8% -18.1% 9.3% 77.8% 43.0% 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 %   27.1% 74.1% 58.0% 23.4% 37.3% 51.3% 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, %   -218.6% -139.1% 301.7% -3,886.8% -487.9% -197.9% 0.0% 0.0%   Gearing %   4.0% 16.9% 17.0% 22.5% 1.8% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 0.4% 0.9% 6.2% 26.4% 8.6% 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   2.6 4.3 2.4 2.7 2.9 2.1 0.0 0.0   Current Ratio   1.2 3.0 2.4 1.1 1.3 2.1 0.0 0.0   Cash and cash equivalent   493.2 385.1 329.9 1,320.9 1,263.0 381.5 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   221.9 423.8 353.7 153.5 349.0 336.5 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   111 113 -45 17 86 63 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   111 113 -45 17 86 63 0 0   EBIT / employee   111 113 -45 17 86 63 0 0   Net earnings / employee   86 90 -35 12 65 49 0 0