Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S PIGALOPP 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% 0.3% 0.3%   Bankruptcy risk   0.6% 0.6% 0.6% 0.5% 0.6% 0.5% 7.7% 7.7%   Credit score (0-100)   96 98 96 98 97 98 32 32   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   2,985.8 3,441.2 3,880.4 5,024.2 6,520.1 6,635.9 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   4,280 5,130 4,916 5,115 5,269 5,817 0.0 0.0   EBITDA   2,582 4,666 8,196 5,115 5,269 5,817 0.0 0.0   EBIT   3,431 4,898 6,556 7,487 13,829 5,722 0.0 0.0   Pre-tax profit (PTP)   1,563.7 3,124.4 4,902.2 5,983.7 13,048.0 4,547.5 0.0 0.0   Net earnings   1,563.7 3,124.4 4,902.2 5,983.7 13,048.0 4,547.5 0.0 0.0   Pre-tax profit without non-rec. items   1,564 3,124 4,902 5,984 13,048 4,548 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   76,399 76,167 77,808 80,179 88,740 88,644 0.0 0.0   Shareholders equity total   28,886 31,710 36,612 46,596 59,644 63,532 54,657 54,657   Interest-bearing liabilities   51,718 48,881 44,629 37,715 33,708 29,193 0.0 0.0   Balance sheet total (assets)   81,189 81,746 82,323 85,145 94,041 93,547 54,657 54,657   Net Debt   50,803 47,178 43,988 36,625 32,282 28,261 -54,657 -54,657     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   4,280 5,130 4,916 5,115 5,269 5,817 0.0 0.0   Gross profit growth   -15.3% 19.9% -4.2% 4.1% 3.0% 10.4% -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)   81,189 81,746 82,323 85,145 94,041 93,547 54,657 54,657   Balance sheet change%   -1.8% 0.7% 0.7% 3.4% 10.4% -0.5% -41.6% 0.0%   Added value   3,430.8 4,897.9 6,555.8 7,487.2 13,829.4 5,721.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -849 -232 1,640 2,372 8,560 -95 -88,644 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   80.2% 95.5% 133.4% 146.4% 262.5% 98.4% 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 %   4.2% 6.0% 8.0% 8.9% 15.4% 6.1% 0.0% 0.0%   ROI %   4.2% 6.1% 8.1% 9.0% 15.6% 6.1% 0.0% 0.0%   ROE %   5.5% 10.3% 14.4% 14.4% 24.6% 7.4% 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 %   35.6% 38.8% 44.5% 54.7% 63.4% 67.9% 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, %   1,967.6% 1,011.1% 536.7% 716.0% 612.7% 485.9% 0.0% 0.0%   Gearing %   179.0% 154.1% 121.9% 80.9% 56.5% 46.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.5% 3.5% 3.7% 2.2% 3.7% 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   1.4 1.4 1.1 1.0 1.2 1.1 0.0 0.0   Current Ratio   1.4 1.4 1.1 1.0 1.2 1.1 0.0 0.0   Cash and cash equivalent   914.9 1,703.6 640.7 1,090.3 1,426.1 932.4 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   1,356.6 1,526.9 474.2 113.8 829.6 306.9 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   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