Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PYNDT ELECTRONIC TRADING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5%   Bankruptcy risk   5.8% 5.5% 10.8% 6.6% 13.7% 17.8% 18.5% 18.3%   Credit score (0-100)   42 43 24 37 16 8 7 7   Credit rating   BB BB B BB B B B B   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   408 422 343 351 0 0 0 0   Gross profit   360 347 274 254 190 111 0.0 0.0   EBITDA   49.6 30.2 -85.3 18.8 18.9 -76.8 0.0 0.0   EBIT   43.2 23.8 -85.3 18.8 18.9 -76.8 0.0 0.0   Pre-tax profit (PTP)   42.6 20.1 -87.5 15.9 16.9 -79.8 0.0 0.0   Net earnings   31.3 19.0 -87.5 15.9 16.9 -82.8 0.0 0.0   Pre-tax profit without non-rec. items   42.6 20.1 -87.5 15.9 16.9 -79.8 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   6.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   417 436 348 364 381 298 98.1 98.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   577 630 508 457 568 403 98.1 98.1   Net Debt   -241 -252 -166 -123 -227 -142 -98.1 -98.1     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   408 422 343 351 0 0 0 0   Net sales growth   0.0% 3.5% -18.8% 2.3% -100.0% 0.0% 0.0% 0.0%   Gross profit   360 347 274 254 190 111 0.0 0.0   Gross profit growth   0.0% -3.7% -21.0% -7.5% -25.1% -41.8% -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 -171.1 -187.3 0.0 0.0   Balance sheet total (assets)   577 630 508 457 568 403 98 98   Balance sheet change%   0.0% 9.1% -19.3% -10.0% 24.1% -29.0% -75.7% 0.0%   Added value   49.6 30.2 -85.3 18.8 189.9 110.5 0.0 0.0   Added value %   12.1% 7.2% -24.9% 5.3% 0.0% 0.0% 0.0% 0.0%   Investments   0 -13 0 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -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 %   12.1% 7.2% -24.9% 5.3% 0.0% 0.0% 0.0% 0.0%   EBIT %   10.6% 5.6% -24.9% 5.3% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   12.0% 6.9% -31.1% 7.4% 9.9% -69.5% 0.0% 0.0%   Net Earnings %   7.7% 4.5% -25.5% 4.5% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   9.2% 6.0% -25.5% 4.5% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   10.4% 4.8% -25.5% 4.5% 0.0% 0.0% 0.0% 0.0%   ROA %   7.5% 3.9% -15.0% 3.9% 3.7% -15.8% 0.0% 0.0%   ROI %   10.4% 5.6% -21.8% 5.3% 5.1% -22.6% 0.0% 0.0%   ROE %   7.5% 4.5% -22.3% 4.5% 4.5% -24.4% 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 %   72.1% 69.2% 68.4% 79.6% 67.1% 74.0% 100.0% 100.0%   Relative indebtedness %   39.4% 45.9% 46.8% 26.7% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -19.7% -13.7% -1.7% -8.5% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -486.2% -833.5% 195.1% -657.3% -1,206.1% 185.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  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   1.6 1.4 1.2 1.4 1.2 1.4 0.0 0.0   Current Ratio   3.6 3.2 3.2 4.9 3.0 3.8 0.0 0.0   Cash and cash equivalent   241.0 251.9 166.4 123.3 227.5 142.5 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)   13.1 20.7 30.6 8.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 195.6 111.0 23.2 0.0 0.0 0.0 0.0   Current assets / Net sales %   139.8% 149.0% 148.3% 130.5% 0.0% 0.0% 0.0% 0.0%   Net working capital   410.1 435.5 348.0 363.9 380.9 298.1 0.0 0.0   Net working capital %   100.5% 103.1% 101.5% 103.8% 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   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