Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRO-PIPE VVS & FJERNVARME A/S 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% 2.7% 2.7%   Bankruptcy risk   12.3% 8.4% 3.7% 5.7% 4.8% 1.6% 8.9% 8.9%   Credit score (0-100)   20 31 52 39 44 73 28 28   Credit rating   BB BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.0 22.0 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   5,615 4,815 6,950 6,593 13,958 25,498 0.0 0.0   EBITDA   211 -3,079 1,403 -234 1,943 6,484 0.0 0.0   EBIT   163 -3,080 1,403 -234 1,943 6,484 0.0 0.0   Pre-tax profit (PTP)   131.1 -3,212.6 1,201.8 -227.7 1,969.1 6,628.8 0.0 0.0   Net earnings   96.8 -2,508.7 937.1 -177.9 1,535.4 5,156.5 0.0 0.0   Pre-tax profit without non-rec. items   131 -3,213 1,202 -228 1,969 6,629 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   211 -2,297 414 236 1,771 4,928 4,428 4,428   Interest-bearing liabilities   892 4,421 977 500 0.0 3,817 0.0 0.0   Balance sheet total (assets)   4,042 2,899 2,573 2,987 8,289 16,304 4,428 4,428   Net Debt   892 4,421 977 496 -86.8 3,816 -4,428 -4,428     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   5,615 4,815 6,950 6,593 13,958 25,498 0.0 0.0   Gross profit growth   51.6% -14.2% 44.3% -5.1% 111.7% 82.7% -100.0% 0.0%   Employees   9 14 9 11 16 24 0 0   Employee growth %   28.6% 55.6% -35.7% 22.2% 45.5% 50.0% -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)   4,042 2,899 2,573 2,987 8,289 16,304 4,428 4,428   Balance sheet change%   86.2% -28.3% -11.2% 16.1% 177.5% 96.7% -72.8% 0.0%   Added value   211.0 -3,078.7 1,403.4 -234.3 1,942.9 6,484.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -95 -3 0 0 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 1.0 -1.0 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 (%)   2.9% -64.0% 20.2% -3.6% 13.9% 25.4% 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 %   8.5% -66.5% 37.4% -5.6% 37.3% 55.9% 0.0% 0.0%   ROI %   21.5% -110.3% 47.8% -9.7% 125.8% 129.4% 0.0% 0.0%   ROE %   59.4% -161.3% 56.6% -54.8% 153.0% 154.0% 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 %   5.2% -44.2% 16.1% 7.9% 21.4% 30.2% 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, %   422.7% -143.6% 69.6% -211.6% -4.5% 58.9% 0.0% 0.0%   Gearing %   421.9% -192.4% 236.1% 211.9% 0.0% 77.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.4% 5.4% 9.3% 9.9% 53.8% 12.9% 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   1.0 0.6 1.3 1.5 1.3 1.4 0.0 0.0   Current Ratio   1.0 0.6 1.3 1.5 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 3.8 86.8 0.8 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   164.7 -2,301.4 593.3 1,008.9 1,947.8 4,940.5 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   23 -220 156 -21 121 270 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 -220 156 -21 121 270 0 0   EBIT / employee   18 -220 156 -21 121 270 0 0   Net earnings / employee   11 -179 104 -16 96 215 0 0