Pigernes Verden by Bendix ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  11.8% 7.5% 6.1% 5.4% 9.3%  
Credit score (0-100)  21 32 37 41 25  
Credit rating  BB BB BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Net sales  0 0 0 0 0  
Gross profit  718 675 1,035 926 761  
EBITDA  322 441 289 21.6 -14.4  
EBIT  322 441 289 5.1 -80.4  
Pre-tax profit (PTP)  298.6 421.4 270.0 3.6 -80.4  
Net earnings  232.6 327.8 208.3 2.1 -63.6  
Pre-tax profit without non-rec. items  299 421 270 3.6 -80.4  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Tangible assets total  0.0 0.0 0.0 184 118  
Shareholders equity total  -122 206 414 416 353  
Interest-bearing liabilities  438 284 131 94.6 0.0  
Balance sheet total (assets)  460 888 867 723 693  

Net Debt  382 -179 -210 91.6 -61.7  
 
See the entire balance sheet

Volume 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  718 675 1,035 926 761  
Gross profit growth  1,790.6% -6.0% 53.4% -10.5% -17.8%  
Employees  2 2 2 2 2  
Employee growth %  100.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  460 888 867 723 693  
Balance sheet change%  39.3% 93.1% -2.4% -16.6% -4.2%  
Added value  321.9 441.4 289.1 5.1 -14.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 167 -132  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 -1.0  

Profitability 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  44.8% 65.4% 27.9% 0.6% -10.6%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  50.8% 60.0% 32.9% 0.6% -11.3%  
ROI %  65.2% 95.1% 55.9% 1.0% -18.6%  
ROE %  58.8% 98.4% 67.2% 0.5% -16.6%  

Solidity 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Equity ratio %  -21.0% 23.2% 47.7% 57.5% 50.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  118.6% -40.6% -72.8% 424.2% 428.9%  
Gearing %  -359.2% 138.2% 31.6% 22.7% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  4.7% 5.5% 9.2% 1.3% 0.0%  

Liquidity 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Quick Ratio  0.2 0.7 0.9 0.2 0.4  
Current Ratio  0.8 1.3 1.9 1.8 1.7  
Cash and cash equivalent  56.5 463.4 341.2 3.0 61.7  

Capital use efficiency 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -122.0 205.8 414.1 234.2 234.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Net sales / employee  0 0 0 0 0  
Added value / employee  161 221 145 3 -7  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  161 221 145 11 -7  
EBIT / employee  161 221 145 3 -40  
Net earnings / employee  116 164 104 1 -32