Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

P-Sinful 2021 A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 0.0% 0.6% 2.0% 2.2% 1.9% 1.9%   Credit score (0-100)   0 0 0 98 68 65 70 70   Credit rating   N/A N/A N/A AA A BBB A A   Credit limit (mDKK)   0.0 0.0 0.0 37.3 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 280 364 368 368 368   Gross profit   0.0 0.0 0.0 64.6 69.6 79.7 0.0 0.0   EBITDA   0.0 0.0 0.0 31.8 -2.9 15.3 0.0 0.0   EBIT   0.0 0.0 0.0 -15.0 -73.5 -57.2 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -35.5 -110.8 -115.4 0.0 0.0   Net earnings   0.0 0.0 0.0 -34.9 -94.2 -115.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -35.5 -111 -115 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 1.9 3.9 9.2 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 352 296 230 105 105   Interest-bearing liabilities   0.0 0.0 0.0 52.0 55.1 58.4 157 157   Balance sheet total (assets)   0.0 0.0 0.0 835 771 721 262 262   Net Debt   0.0 0.0 0.0 4.4 32.5 16.6 157 157     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 280 364 368 368 368   Net sales growth   0.0% 0.0% 0.0% 0.0% 29.7% 1.3% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 64.6 69.6 79.7 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 7.8% 14.4% -100.0% 0.0%   Employees   0 0 0 107 154 132 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 43.9% -14.3% -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 0 835 771 721 262 262   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -7.6% -6.5% -63.7% 0.0%   Added value   0.0 0.0 0.0 31.8 -26.7 15.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 11.4% -7.3% 4.1% 0.0% 0.0%   Investments   0 0 0 307 -114 -94 -27 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 11.4% -0.8% 4.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -5.3% -20.2% -15.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% -23.2% -105.6% -71.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -12.4% -25.9% -31.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 4.2% -6.5% -11.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -12.7% -30.5% -31.3% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -1.8% -9.1% -7.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -1.9% -12.2% -14.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -18.0% -52.8% -79.4% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 42.2% 38.4% 31.9% 40.0% 40.0%   Relative indebtedness %   0.0% 0.0% 0.0% 142.3% 112.4% 115.2% 42.7% 42.7%   Relative net indebtedness %   0.0% 0.0% 0.0% 125.3% 106.1% 103.8% 42.7% 42.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 13.9% -1,123.8% 108.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 14.8% 18.6% 25.5% 150.1% 150.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 79.4% 69.9% 103.7% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.1 0.6 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.4 2.2 2.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 47.6 22.6 41.8 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 4.4 4.8 4.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 117.1 98.5 91.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 42.2% 31.0% 31.8% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 68.2 61.5 70.9 -78.6 -78.6   Net working capital %   0.0% 0.0% 0.0% 24.3% 16.9% 19.3% -21.3% -21.3%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 3 2 3 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 -1 -1 0 0