Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pigernes Verden by Bendix 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   20.8% 11.8% 7.5% 6.1% 5.4% 9.3% 15.0% 14.7%   Credit score (0-100)   6 21 32 37 41 25 14 14   Credit rating   B BB BB BBB BBB BB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   38.0 718 675 1,035 926 761 0.0 0.0   EBITDA   20.7 322 441 289 21.6 -14.4 0.0 0.0   EBIT   20.7 322 441 289 5.1 -80.4 0.0 0.0   Pre-tax profit (PTP)   -399.0 298.6 421.4 270.0 3.6 -80.4 0.0 0.0   Net earnings   -403.2 232.6 327.8 208.3 2.1 -63.6 0.0 0.0   Pre-tax profit without non-rec. items   -399 299 421 270 3.6 -80.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 184 118 0.0 0.0   Shareholders equity total   -355 -122 206 414 416 353 303 303   Interest-bearing liabilities   550 438 284 131 94.6 0.0 0.0 0.0   Balance sheet total (assets)   330 460 888 867 723 693 303 303   Net Debt   301 382 -179 -210 91.6 -61.7 -303 -303     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   38.0 718 675 1,035 926 761 0.0 0.0   Gross profit growth   0.0% 1,790.6% -6.0% 53.4% -10.5% -17.8% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   330 460 888 867 723 693 303 303   Balance sheet change%   -21.3% 39.3% 93.1% -2.4% -16.6% -4.2% -56.3% 0.0%   Added value   20.7 321.9 441.4 289.1 5.1 -14.4 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 0 167 -132 -118 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   54.5% 44.8% 65.4% 27.9% 0.6% -10.6% 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 %   79.6% 50.8% 60.0% 32.9% 0.6% -11.3% 0.0% 0.0%   ROI %   -82.6% 65.2% 95.1% 55.9% 1.0% -18.6% 0.0% 0.0%   ROE %   -107.5% 58.8% 98.4% 67.2% 0.5% -16.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   -51.8% -21.0% 23.2% 47.7% 57.5% 50.9% 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, %   1,455.9% 118.6% -40.6% -72.8% 424.2% 428.9% 0.0% 0.0%   Gearing %   -155.1% -359.2% 138.2% 31.6% 22.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.7% 5.5% 9.2% 1.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.5 0.2 0.7 0.9 0.2 0.4 0.0 0.0   Current Ratio   0.5 0.8 1.3 1.9 1.8 1.7 0.0 0.0   Cash and cash equivalent   248.5 56.5 463.4 341.2 3.0 61.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -354.6 -122.0 205.8 414.1 234.2 234.8 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  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   21 161 221 145 3 -7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 161 221 145 11 -7 0 0   EBIT / employee   21 161 221 145 3 -40 0 0   Net earnings / employee   -403 116 164 104 1 -32 0 0