Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

One Pint Brands A/S 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 2019/6 2019 2020/6 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% 1.5% 2.4%   Bankruptcy risk   11.6% 11.4% 7.8% 6.1% 11.6% 8.5% 14.6% 12.5%   Credit score (0-100)   22 22 31 37 20 28 14 19   Credit rating   BB BB BB BBB BB 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 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   2,817 2,980 1,697 3,576 1,242 3,383 0.0 0.0   EBITDA   990 1,217 1,117 1,673 -1,045 1,676 0.0 0.0   EBIT   240 467 742 923 -1,795 926 0.0 0.0   Pre-tax profit (PTP)   -46.8 105.2 531.0 501.3 -2,327.7 311.5 0.0 0.0   Net earnings   -37.1 81.3 414.2 388.1 -2,251.0 311.5 0.0 0.0   Pre-tax profit without non-rec. items   -46.8 105 531 501 -2,328 311 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,145 1,227 1,641 2,029 -222 89.2 -411 -411   Interest-bearing liabilities   3,369 5,835 5,342 7,175 6,997 5,681 973 973   Balance sheet total (assets)   15,277 17,532 20,919 18,200 13,199 14,064 563 563   Net Debt   3,099 5,813 4,284 7,152 6,997 5,571 973 973     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 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   2,817 2,980 1,697 3,576 1,242 3,383 0.0 0.0   Gross profit growth   20.3% 5.8% -43.1% 110.7% -65.3% 172.4% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   15,277 17,532 20,919 18,200 13,199 14,064 563 563   Balance sheet change%   7.9% 14.8% 19.3% -13.0% -27.5% 6.6% -96.0% 0.0%   Added value   989.8 1,217.5 1,117.3 1,673.4 -1,045.3 1,675.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,500 -1,500 -750 -1,500 -1,500 -1,500 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 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 (%)   8.5% 15.7% 43.7% 25.8% -144.5% 27.4% 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 %   1.6% 2.8% 3.9% 5.2% -11.0% 7.0% 0.0% 0.0%   ROI %   3.2% 5.3% 7.3% 9.6% -19.3% 15.0% 0.0% 0.0%   ROE %   -3.2% 6.9% 28.9% 21.2% -29.6% 4.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   7.5% 7.0% 7.8% 11.1% -1.7% 0.6% -42.2% -42.2%   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, %   313.1% 477.5% 383.4% 427.4% -669.4% 332.5% 0.0% 0.0%   Gearing %   294.1% 475.7% 325.6% 353.6% -3,148.7% 6,367.2% -236.9% -236.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 7.9% 3.8% 8.2% 8.4% 10.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 1.1 0.9 0.6 0.7 0.8 0.0 0.0   Current Ratio   1.3 1.6 1.5 1.2 1.1 1.2 0.0 0.0   Cash and cash equivalent   269.1 21.4 1,058.5 22.2 0.0 109.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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   2,656.8 5,080.7 5,100.2 2,828.9 1,047.2 2,180.3 -486.6 -486.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 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   495 1,217 1,117 1,673 -1,045 1,676 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   495 1,217 1,117 1,673 -1,045 1,676 0 0   EBIT / employee   120 467 742 923 -1,795 926 0 0   Net earnings / employee   -19 81 414 388 -2,251 311 0 0