Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Butik PRYD 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% 3.6% 3.6%   Bankruptcy risk   11.7% 10.2% 12.3% 7.2% 11.8% 11.9% 18.3% 18.1%   Credit score (0-100)   22 25 19 32 19 19 8 8   Credit rating   BB BB BB BBB BB BB B B   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   203 321 374 316 393 277 0.0 0.0   EBITDA   55.0 136 83.8 218 141 -64.1 0.0 0.0   EBIT   51.5 132 80.2 214 137 -67.7 0.0 0.0   Pre-tax profit (PTP)   18.1 104.3 18.1 183.7 105.0 -72.9 0.0 0.0   Net earnings   13.9 81.1 14.0 143.2 81.5 -57.9 0.0 0.0   Pre-tax profit without non-rec. items   18.1 104 18.1 184 105 -72.9 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   24.7 21.2 17.7 14.1 10.6 7.1 0.0 0.0   Shareholders equity total   -212 -131 -117 26.3 108 50.0 -75.0 -75.0   Interest-bearing liabilities   373 274 262 114 10.7 0.0 75.0 75.0   Balance sheet total (assets)   400 477 470 445 318 405 0.0 0.0   Net Debt   266 125 93.7 -15.9 -18.1 -124 75.0 75.0     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   203 321 374 316 393 277 0.0 0.0   Gross profit growth   135.7% 57.9% 16.6% -15.6% 24.5% -29.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   400 477 470 445 318 405 0 0   Balance sheet change%   22.6% 19.1% -1.4% -5.4% -28.6% 27.4% -100.0% 0.0%   Added value   55.0 136.0 83.8 217.7 141.0 -64.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 -7 -7 -7 -7 -7 -7 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 3.0 4.0 5.0 -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 (%)   25.3% 41.3% 21.4% 67.9% 35.0% -24.4% 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 %   8.8% 21.7% 13.4% 41.4% 36.0% -18.7% 0.0% 0.0%   ROI %   12.8% 40.9% 30.0% 106.2% 106.0% -80.1% 0.0% 0.0%   ROE %   3.8% 18.5% 3.0% 57.7% 121.6% -73.4% 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 %   -34.6% -21.5% -19.9% 5.9% 33.9% 12.3% -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, %   483.3% 91.6% 111.9% -7.3% -12.8% 193.4% 0.0% 0.0%   Gearing %   -176.1% -209.2% -223.8% 435.1% 9.9% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 8.7% 23.2% 16.0% 51.7% 102.5% 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   0.3 0.4 0.4 0.4 0.1 0.4 0.0 0.0   Current Ratio   0.5 0.6 0.6 0.8 0.8 0.8 0.0 0.0   Cash and cash equivalent   107.6 149.3 168.0 130.3 28.7 124.0 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   -326.1 -244.1 -226.6 -88.8 -33.8 -88.1 -37.5 -37.5   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   55 136 84 218 141 -64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 136 84 218 141 -64 0 0   EBIT / employee   51 132 80 214 137 -68 0 0   Net earnings / employee   14 81 14 143 82 -58 0 0