Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pretty Punk 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5%   Bankruptcy risk   8.5% 4.0% 7.4% 9.7% 9.7% 14.5% 18.1% 15.5%   Credit score (0-100)   31 51 34 25 24 14 7 13   Credit rating   BB BBB BBB BB BB BB 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   872 0 0 0 0 0 0 0   Gross profit   517 630 719 764 857 713 0.0 0.0   EBITDA   220 303 18.1 -150 26.4 -18.1 0.0 0.0   EBIT   113 219 -66.0 -229 -47.4 -76.7 0.0 0.0   Pre-tax profit (PTP)   84.3 204.4 -76.0 -240.9 -64.7 -89.7 0.0 0.0   Net earnings   67.1 155.9 -60.8 -188.8 -52.9 -168.5 0.0 0.0   Pre-tax profit without non-rec. items   84.3 204 -76.0 -241 -64.7 -89.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   73.9 54.3 34.7 15.2 0.0 0.0 0.0 0.0   Shareholders equity total   117 273 212 23.4 -29.5 -198 -248 -248   Interest-bearing liabilities   492 38.9 39.7 41.7 42.5 44.0 287 287   Balance sheet total (assets)   701 709 605 586 373 159 39.0 39.0   Net Debt   290 -263 -218 -182 -82.3 8.2 287 287     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   872 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   517 630 719 764 857 713 0.0 0.0   Gross profit growth   0.0% 21.7% 14.2% 6.2% 12.2% -16.8% -100.0% 0.0%   Employees   0 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   701 709 605 586 373 159 39 39   Balance sheet change%   0.0% 1.1% -14.6% -3.2% -36.2% -57.5% -75.4% 0.0%   Added value   219.5 303.4 18.1 -150.0 31.8 -18.1 0.0 0.0   Added value %   25.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   312 -168 -168 -158 -147 -117 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   25.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   12.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   21.8% 34.8% -9.2% -30.0% -5.5% -10.8% 0.0% 0.0%   Net Earnings %   7.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   20.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   16.0% 31.1% -10.0% -38.5% -9.6% -20.2% 0.0% 0.0%   ROI %   18.5% 37.3% -12.8% -65.0% -23.0% -50.4% 0.0% 0.0%   ROE %   57.3% 79.9% -25.0% -160.3% -26.6% -63.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   16.7% 38.6% 35.2% 4.0% -7.4% -56.5% -86.4% -86.4%   Relative indebtedness %   67.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   43.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   132.2% -86.8% -1,203.4% 121.5% -312.4% -45.2% 0.0% 0.0%   Gearing %   420.0% 14.2% 18.7% 178.1% -144.0% -22.2% -115.7% -115.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.5% 5.6% 25.4% 28.8% 41.1% 30.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 1.7 1.6 0.9 0.8 0.2 0.0 0.0   Current Ratio   0.8 1.7 1.6 0.9 0.8 0.2 0.0 0.0   Cash and cash equivalent   201.5 302.1 257.9 223.9 124.8 35.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   6.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   13.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   25.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -52.5 129.9 111.9 -39.4 -61.0 -214.9 -143.5 -143.5   Net working capital %   -6.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 152 9 -75 16 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 152 9 -75 13 -9 0 0   EBIT / employee   0 110 -33 -115 -24 -38 0 0   Net earnings / employee   0 78 -30 -94 -26 -84 0 0