Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POLLUX IMPORT/EXPORT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   11.5% 11.9% 26.7% 14.5% 17.9% 16.1% 15.1% 15.1%   Credit score (0-100)   22 21 2 14 8 10 13 13   Credit rating   BB BB B BB B 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   108 362 20 221 458 477 477 477   Gross profit   36.1 85.0 0.2 148 121 131 0.0 0.0   EBITDA   19.3 67.2 -16.3 43.3 1.0 14.6 0.0 0.0   EBIT   2.9 58.0 -22.7 30.9 -14.1 -5.3 0.0 0.0   Pre-tax profit (PTP)   2.9 58.0 -22.7 30.9 -14.1 -5.3 0.0 0.0   Net earnings   2.2 43.5 -17.1 23.2 -10.6 -3.9 0.0 0.0   Pre-tax profit without non-rec. items   2.9 58.0 -22.7 30.9 -14.1 -5.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   90.5 134 117 140 129 126 -74.5 -74.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 74.5 74.5   Balance sheet total (assets)   303 289 294 287 290 292 0.0 0.0   Net Debt   0.0 -0.6 0.0 -0.8 -0.0 -1.2 74.5 74.5     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   108 362 20 221 458 477 477 477   Net sales growth   -23.7% 234.7% -94.5% 1,005.0% 107.3% 4.2% 0.0% 0.0%   Gross profit   36.1 85.0 0.2 148 121 131 0.0 0.0   Gross profit growth   -14.6% 135.3% -99.7% 61,413.3% -18.3% 8.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   303 289 294 287 290 292 0 0   Balance sheet change%   -15.0% -4.6% 1.5% -2.3% 0.9% 0.8% -100.0% 0.0%   Added value   19.3 67.2 -16.3 43.3 -1.8 14.6 0.0 0.0   Added value %   17.8% 18.6% -81.4% 19.6% -0.4% 3.1% 0.0% 0.0%   Investments   -16 -9 -6 -12 -15 -20 0 0   Net sales trend   -2.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   17.8% 18.6% -81.4% 19.6% 0.2% 3.1% 0.0% 0.0%   EBIT %   2.7% 16.0% -113.8% 14.0% -3.1% -1.1% 0.0% 0.0%   EBIT to gross profit (%)   8.0% 68.2% -9,478.3% 20.9% -11.7% -4.0% 0.0% 0.0%   Net Earnings %   2.0% 12.0% -85.3% 10.5% -2.3% -0.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   17.1% 14.6% -53.0% 16.1% 1.0% 3.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.7% 16.0% -113.8% 14.0% -3.1% -1.1% 0.0% 0.0%   ROA %   0.9% 19.6% -7.8% 10.6% -4.9% -1.8% 0.0% 0.0%   ROI %   3.2% 51.7% -18.1% 24.0% -10.5% -4.1% 0.0% 0.0%   ROE %   2.4% 38.7% -13.6% 18.0% -7.9% -3.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   29.8% 46.3% 39.8% 48.8% 44.7% 43.0% -100.0% -100.0%   Relative indebtedness %   196.8% 42.9% 883.9% 66.5% 34.9% 34.9% 15.6% 15.6%   Relative net indebtedness %   196.8% 42.8% 883.9% 66.1% 34.9% 34.6% 15.6% 15.6%   Net int. bear. debt to EBITDA, %   0.0% -0.9% 0.0% -1.9% -1.8% -7.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.9 1.7 2.0 1.8 1.8 0.0 0.0   Current Ratio   1.4 1.9 1.7 2.0 1.8 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.6 0.0 0.8 0.0 1.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   6.1 45.4 1,276.8 2.9 14.4 4.0 0.0 0.0   Current assets / Net sales %   280.5% 80.0% 1,468.5% 129.9% 63.2% 61.2% 0.0% 0.0%   Net working capital   90.5 134.0 116.9 140.1 129.5 125.5 -37.2 -37.2   Net working capital %   83.7% 37.0% 584.6% 63.4% 28.3% 26.3% -7.8% -7.8%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 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 0 0 0 0