Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PROVAS HOLDING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.1% 4.3% 2.5% 5.0% 0.4% 0.4% 4.7% 4.4%   Credit score (0-100)   44 48 60 43 99 100 45 47   Credit rating   BBB BBB BBB BBB AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 231.4 233.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   187 187 231 190 260 242 242 242   Gross profit   2.1 12.5 54.0 0.7 57.4 41.1 0.0 0.0   EBITDA   -10.6 2.5 32.4 -13.9 44.9 28.8 0.0 0.0   EBIT   -10.6 2.5 32.4 -13.9 44.9 28.8 0.0 0.0   Pre-tax profit (PTP)   -14.3 -1.8 24.9 -21.0 42.3 22.6 0.0 0.0   Net earnings   -14.3 -1.8 24.9 -21.0 42.0 20.2 0.0 0.0   Pre-tax profit without non-rec. items   -10.6 2.5 32.4 -13.9 42.3 22.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 2,609 2,633 0.0 0.0   Shareholders equity total   2,243 2,241 2,266 2,245 2,287 2,307 2,307 2,307   Interest-bearing liabilities   0.0 0.0 0.0 0.0 316 322 0.0 0.0   Balance sheet total (assets)   2,634 2,670 2,717 2,755 2,720 2,739 2,307 2,307   Net Debt   0.0 0.0 0.0 0.0 258 272 -2,306 -2,306     See the entire balance sheet 1.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   187 187 231 190 260 242 242 242   Net sales growth   -311.9% 0.1% 23.7% -17.6% 36.3% -6.7% 0.0% 0.0%   Gross profit   2.1 12.5 54.0 0.7 57.4 41.1 0.0 0.0   Gross profit growth   0.0% 503.2% 333.1% -98.7% 7,927.8% -28.3% -100.0% 0.0%   Employees   75 71 68 67 68 65 0 0   Employee growth %   -1.3% -5.3% -4.2% -1.5% 1.5% -4.4% -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)   2,634 2,670 2,717 2,755 2,720 2,739 2,307 2,307   Balance sheet change%   1.5% 1.4% 1.8% 1.4% -1.3% 0.7% -15.8% 0.0%   Added value   -10.6 2.5 32.4 -13.9 44.9 28.8 0.0 0.0   Added value %   -5.7% 1.4% 14.0% -7.3% 17.3% 11.9% 0.0% 0.0%   Investments   -2,477 0 0 0 2,610 24 -2,633 0   Net sales trend   -2.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   -5.7% 1.4% 14.0% -7.3% 17.3% 11.9% 0.0% 0.0%   EBIT %   -5.7% 1.4% 14.0% -7.3% 17.3% 11.9% 0.0% 0.0%   EBIT to gross profit (%)   -513.4% 20.3% 60.0% -1,944.8% 78.3% 70.1% 0.0% 0.0%   Net Earnings %   -7.6% -1.0% 10.8% -11.0% 16.2% 8.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -7.6% -1.0% 10.8% -11.0% 16.2% 8.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   -5.7% 1.4% 14.0% -7.3% 16.3% 9.3% 0.0% 0.0%   ROA %   -0.4% 0.1% 1.2% -0.5% 1.9% 1.1% 0.0% 0.0%   ROI %   -0.4% 0.1% 1.2% -0.5% 1.9% 1.2% 0.0% 0.0%   ROE %   -0.6% -0.1% 1.1% -0.9% 1.9% 0.9% 0.0% 0.0%   1.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 84.1% 84.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 166.5% 177.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 143.9% 156.3% -951.9% -951.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 573.5% 942.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 13.8% 14.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.9% 2.7% 0.0% 0.0%   1.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.8 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.8 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 58.8 50.1 0.0 0.0   1.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 10.7 12.2 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% 30.8% 30.8% 951.9% 951.9%   Net working capital   0.0 0.0 0.0 0.0 -65.1 -29.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -25.1% -12.0% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   2 3 3 3 4 4 0 0   Added value / employee   -0 0 0 -0 1 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -0 0 0 -0 1 0 0 0   EBIT / employee   -0 0 0 -0 1 0 0 0   Net earnings / employee   -0 -0 0 -0 1 0 0 0