Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PIA MADSEN HOLDING 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 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% 1.5% 1.5%   Bankruptcy risk   1.1% 1.5% 1.1% 1.0% 2.4% 1.9% 7.6% 7.6%   Credit score (0-100)   86 78 83 87 63 69 32 32   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   2,129.8 309.9 2,361.7 5,994.3 0.6 24.7 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   -10.4 -11.1 -15.3 -19.7 -18.6 -29.9 0.0 0.0   EBITDA   -10.4 -11.1 -15.3 -19.7 -18.6 -29.9 0.0 0.0   EBIT   -10.4 -11.1 -22.9 -27.4 -26.3 -29.9 0.0 0.0   Pre-tax profit (PTP)   10,101.3 9,141.3 10,735.1 15,329.1 3,216.6 4,985.8 0.0 0.0   Net earnings   10,134.1 9,108.1 10,703.4 15,241.4 3,173.2 4,085.0 0.0 0.0   Pre-tax profit without non-rec. items   10,101 9,141 10,735 15,329 3,217 4,986 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   0.0 0.0 15.4 7.7 0.0 0.0 0.0 0.0   Shareholders equity total   58,764 65,804 75,862 94,691 97,968 101,299 96,593 96,593   Interest-bearing liabilities   119 2.1 120 124 6.8 141 0.0 0.0   Balance sheet total (assets)   58,887 65,810 76,019 94,893 97,994 101,444 96,593 96,593   Net Debt   -673 -920 -1,055 -1,854 -1,937 -2,602 -96,593 -96,593     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   -10.4 -11.1 -15.3 -19.7 -18.6 -29.9 0.0 0.0   Gross profit growth   12.0% -7.5% -37.0% -28.9% 5.2% -60.2% 0.0% 0.0%   Employees   1 0 0 0 1 1 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)   58,887 65,810 76,019 94,893 97,994 101,444 96,593 96,593   Balance sheet change%   19.0% 11.8% 15.5% 24.8% 3.3% 3.5% -4.8% 0.0%   Added value   -10.4 -11.1 -15.3 -19.7 -18.6 -29.9 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 8 -15 -15 0 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 -5.0 -5.0 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 (%)   100.0% 100.0% 150.3% 139.1% 141.2% 100.0% 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 %   18.9% 14.7% 15.1% 17.9% 3.7% 5.0% 0.0% 0.0%   ROI %   18.9% 14.7% 15.2% 18.0% 3.7% 5.0% 0.0% 0.0%   ROE %   18.7% 14.6% 15.1% 17.9% 3.3% 4.1% 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 %   99.8% 100.0% 99.8% 99.8% 100.0% 99.9% 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, %   6,492.4% 8,253.8% 6,911.0% 9,426.0% 10,385.7% 8,709.0% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.2% 0.1% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   133.2% 6.3% 10.3% 6.6% 564.9% 12.1% 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   8.3 190.6 8.8 10.9 3,300.5 611.7 0.0 0.0   Current Ratio   8.3 190.6 8.8 10.9 3,300.5 611.7 0.0 0.0   Cash and cash equivalent   791.9 921.8 1,174.6 1,978.0 1,943.4 2,743.1 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   342.5 430.1 178.3 90.0 83,691.7 85,907.3 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 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   -10 0 0 0 -19 -30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -10 0 0 0 -19 -30 0 0   EBIT / employee   -10 0 0 0 -26 -30 0 0   Net earnings / employee   10,134 0 0 0 3,173 4,085 0 0