Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pixl Studio 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  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% 3.3%   Bankruptcy risk   6.3% 17.0% 13.9% 16.5% 18.5% 15.7% 20.4% 17.9%   Credit score (0-100)   39 10 16 10 7 11 5 8   Credit rating   BBB BB BB BB B BB 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)  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   678 175 117 31.0 24.4 10.2 0.0 0.0   EBITDA   352 -158 -97.6 -10.7 7.6 10.2 0.0 0.0   EBIT   352 -159 -102 -26.3 7.6 10.2 0.0 0.0   Pre-tax profit (PTP)   342.4 -158.9 -103.7 -27.5 7.0 9.8 0.0 0.0   Net earnings   263.8 -153.7 -103.6 -26.6 7.0 9.8 0.0 0.0   Pre-tax profit without non-rec. items   342 -159 -104 -27.5 7.0 9.8 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 19.8 15.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   279 125 21.8 -4.8 2.2 12.0 -28.0 -28.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 2.1 28.0 28.0   Balance sheet total (assets)   494 148 84.7 18.3 16.6 29.4 0.0 0.0   Net Debt   -231 -125 -59.3 -3.4 -1.9 -10.0 28.0 28.0     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   678 175 117 31.0 24.4 10.2 0.0 0.0   Gross profit growth   108.8% -74.3% -32.7% -73.6% -21.3% -58.1% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   494 148 85 18 17 29 0 0   Balance sheet change%   696.1% -70.0% -42.8% -78.5% -9.2% 77.0% -100.0% 0.0%   Added value   352.3 -158.0 -97.6 -10.7 23.3 10.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 19 -8 -31 0 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 -1.0 -2.0 -3.0 1.0 2.0 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 (%)   52.0% -91.0% -86.6% -85.0% 31.2% 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 %   126.7% -49.5% -87.3% -48.9% 38.4% 44.5% 0.0% 0.0%   ROI %   239.3% -78.3% -136.4% -231.9% 691.3% 125.6% 0.0% 0.0%   ROE %   179.2% -76.0% -140.7% -132.7% 68.1% 137.9% 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 %   56.5% 84.7% 25.8% -20.7% 13.3% 40.8% -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, %   -65.6% 78.8% 60.8% 32.1% -24.5% -98.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 17.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 43.1% 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   2.3 5.9 1.1 0.8 1.2 1.7 0.0 0.0   Current Ratio   2.3 5.9 1.1 0.8 1.2 1.7 0.0 0.0   Cash and cash equivalent   231.0 124.6 59.3 3.4 1.9 12.1 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   279.2 106.6 7.1 -4.8 2.2 12.0 -14.0 -14.0   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   352 -158 -98 -11 23 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   352 -158 -98 -11 8 0 0 0   EBIT / employee   352 -159 -102 -26 8 0 0 0   Net earnings / employee   264 -154 -104 -27 7 0 0 0