Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pilelygaard København 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   0.0% 0.0% 6.1% 3.8% 2.5% 2.3% 9.5% 9.5%   Credit score (0-100)   0 0 37 51 61 65 26 26   Credit rating   N/A N/A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 8,163 15,092 26,199 34,404 0.0 0.0   EBITDA   0.0 0.0 1,926 273 1,489 299 0.0 0.0   EBIT   0.0 0.0 1,906 208 1,424 202 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,847.1 189.1 1,386.0 220.7 0.0 0.0   Net earnings   0.0 0.0 1,437.3 142.5 1,073.3 166.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,847 189 1,386 221 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 305 240 175 525 0.0 0.0   Shareholders equity total   0.0 0.0 1,477 1,620 2,693 2,859 2,819 2,819   Interest-bearing liabilities   0.0 0.0 793 683 48.0 1,082 0.0 0.0   Balance sheet total (assets)   0.0 0.0 3,257 2,974 4,274 4,790 2,819 2,819   Net Debt   0.0 0.0 -7.8 242 -377 104 -2,819 -2,819     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 8,163 15,092 26,199 34,404 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 84.9% 73.6% 31.3% -100.0% 0.0%   Employees   0 0 13 28 45 60 0 0   Employee growth %   0.0% 0.0% 0.0% 115.4% 60.7% 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)   0 0 3,257 2,974 4,274 4,790 2,819 2,819   Balance sheet change%   0.0% 0.0% 0.0% -8.7% 43.7% 12.1% -41.1% 0.0%   Added value   0.0 0.0 1,926.0 272.5 1,488.6 298.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 284 -130 -130 254 -525 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 23.3% 1.4% 5.4% 0.6% 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 %   0.0% 0.0% 58.6% 6.7% 39.6% 5.0% 0.0% 0.0%   ROI %   0.0% 0.0% 83.6% 9.1% 56.6% 6.7% 0.0% 0.0%   ROE %   0.0% 0.0% 97.3% 9.2% 49.8% 6.0% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 45.4% 54.5% 63.0% 59.7% 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, %   0.0% 0.0% -0.4% 88.7% -25.4% 34.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 53.7% 42.1% 1.8% 37.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 15.1% 2.8% 13.0% 0.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.4 1.2 1.7 1.2 0.0 0.0   Current Ratio   0.0 0.0 1.4 1.2 1.7 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 801.3 440.9 425.5 977.8 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 742.8 264.3 1,072.7 340.8 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 148 10 33 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 148 10 33 5 0 0   EBIT / employee   0 0 147 7 32 3 0 0   Net earnings / employee   0 0 111 5 24 3 0 0