Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PXZ ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   17.2% 7.1% 11.8% 8.3% 3.1% 14.4% 10.4% 9.1%   Credit score (0-100)   12 36 22 31 56 14 23 26   Credit rating   BB BBB BB BB BBB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,867 8,200 6,518 8,464 12,973 -2,170 0.0 0.0   EBITDA   -2,688 1,598 -2,166 395 4,300 -20,394 0.0 0.0   EBIT   -2,842 1,403 -2,538 -331 3,286 -21,688 0.0 0.0   Pre-tax profit (PTP)   -3,425.5 869.3 -4,084.3 -1,589.9 1,145.4 -24,605.0 0.0 0.0   Net earnings   -2,698.5 652.4 -3,261.7 -1,260.9 709.8 -24,605.0 0.0 0.0   Pre-tax profit without non-rec. items   -3,426 869 -4,084 -1,590 1,145 -24,605 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   1,156 1,188 1,207 2,469 3,698 3,198 0.0 0.0   Shareholders equity total   -1,622 1,030 -2,232 1,507 10,335 7,244 -3,395 -3,395   Interest-bearing liabilities   7,857 7,969 9,778 9,949 14,897 21,862 5,478 5,478   Balance sheet total (assets)   17,410 21,655 29,351 31,184 50,263 56,483 2,083 2,083   Net Debt   7,708 7,510 8,049 9,146 13,976 7,887 5,478 5,478     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,867 8,200 6,518 8,464 12,973 -2,170 0.0 0.0   Gross profit growth   0.0% 339.1% -20.5% 29.9% 53.3% 0.0% 0.0% 0.0%   Employees   25 29 37 33 32 50 0 0   Employee growth %   0.0% 16.0% 27.6% -10.8% -3.0% 56.3% -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)   17,410 21,655 29,351 31,184 50,263 56,483 2,083 2,083   Balance sheet change%   0.0% 24.4% 35.5% 6.2% 61.2% 12.4% -96.3% 0.0%   Added value   -2,688.1 1,597.9 -2,166.0 394.7 4,011.4 -20,394.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,003 788 1,372 1,923 2,533 -1,953 -7,337 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -152.2% 17.1% -38.9% -3.9% 25.3% 999.3% 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 %   -14.9% 6.9% -9.4% -0.9% 8.3% -40.6% 0.0% 0.0%   ROI %   -36.0% 16.6% -26.7% -2.8% 18.3% -79.8% 0.0% 0.0%   ROE %   -15.5% 7.1% -21.5% -8.2% 12.0% -279.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   2.2% 9.5% -4.1% 8.1% 20.6% 12.8% -62.0% -62.0%   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, %   -286.8% 470.0% -371.6% 2,317.5% 325.0% -38.7% 0.0% 0.0%   Gearing %   -484.3% 773.7% -438.1% 660.0% 144.1% 301.8% -161.4% -161.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.2% 6.7% 17.7% 13.1% 17.8% 16.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.1 0.1 0.2 0.2 0.2 0.4 0.0 0.0   Current Ratio   0.9 1.0 0.8 0.8 1.0 1.1 0.0 0.0   Cash and cash equivalent   148.6 459.1 1,729.1 802.2 920.6 13,974.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -1,190.0 -527.8 -6,676.0 -4,330.9 23.6 4,561.4 -2,738.8 -2,738.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -108 55 -59 12 125 -408 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -108 55 -59 12 134 -408 0 0   EBIT / employee   -114 48 -69 -10 103 -434 0 0   Net earnings / employee   -108 22 -88 -38 22 -492 0 0