PROVELOPMENT ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.0% 1.0% 1.0% 1.0% 1.0%  
Bankruptcy risk  17.4% 11.5% 5.2% 4.4% 3.7%  
Credit score (0-100)  10 21 41 46 51  
Credit rating  B BB BBB BBB BBB  
Credit limit (kDKK)  -0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -38.2 679 1,002 916 1,096  
EBITDA  -443 292 436 299 364  
EBIT  -443 292 436 299 364  
Pre-tax profit (PTP)  -445.7 287.2 434.5 296.2 363.4  
Net earnings  -350.2 221.3 337.7 229.5 283.4  
Pre-tax profit without non-rec. items  -446 287 435 296 363  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -224 -2.3 335 365 448  
Interest-bearing liabilities  237 13.8 18.0 15.7 48.9  
Balance sheet total (assets)  106 297 649 599 864  

Net Debt  237 -58.0 -445 -457 -701  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -38.2 679 1,002 916 1,096  
Gross profit growth  0.0% 0.0% 47.5% -8.6% 19.6%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  106 297 649 599 864  
Balance sheet change%  -80.9% 179.8% 118.3% -7.7% 44.2%  
Added value  -442.6 291.6 436.3 298.8 364.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -5 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 2.0 3.0 4.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  1,157.2% 42.9% 43.5% 32.6% 33.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -99.7% 92.6% 92.1% 47.9% 49.8%  
ROI %  -135.1% 232.8% 235.8% 80.5% 81.9%  
ROE %  -145.0% 109.6% 106.7% 65.5% 69.7%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -67.8% -0.8% 51.7% 60.9% 51.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -53.5% -19.9% -101.9% -152.8% -192.4%  
Gearing %  -105.9% -602.2% 5.4% 4.3% 10.9%  
Net interest  0 0 0 0 0  
Financing costs %  2.3% 3.5% 15.7% 17.4% 2.5%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 1.0 2.1 2.6 2.1  
Current Ratio  0.3 1.0 2.1 2.6 2.1  
Cash and cash equivalent  0.0 71.8 462.5 472.3 749.9  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -223.6 -2.3 338.9 370.8 454.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -443 292 436 299 364  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -443 292 436 299 364  
EBIT / employee  -443 292 436 299 364  
Net earnings / employee  -350 221 338 229 283