Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PROBILER 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.4% 1.3% 1.4% 1.7% 1.2% 1.6% 9.2% 9.2%   Credit score (0-100)   80 82 79 71 81 73 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   89.9 179.5 91.1 7.6 179.5 17.4 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   11,735 11,907 11,408 10,399 10,866 11,686 0.0 0.0   EBITDA   2,557 2,494 2,287 1,582 2,540 2,337 0.0 0.0   EBIT   2,172 2,083 1,884 1,165 2,168 1,945 0.0 0.0   Pre-tax profit (PTP)   2,034.8 1,935.6 1,731.2 992.2 2,015.1 1,790.3 0.0 0.0   Net earnings   1,580.3 1,504.6 1,346.2 769.7 1,568.6 1,394.0 0.0 0.0   Pre-tax profit without non-rec. items   2,035 1,936 1,731 992 2,015 1,790 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   964 1,142 1,115 917 895 700 0.0 0.0   Shareholders equity total   6,580 6,505 6,346 5,770 6,569 6,394 3,356 3,356   Interest-bearing liabilities   3,587 6,230 7,028 8,299 6,910 11,140 0.0 0.0   Balance sheet total (assets)   16,580 16,701 19,033 19,526 18,278 21,467 3,356 3,356   Net Debt   3,538 5,321 7,015 8,124 6,842 11,117 -3,356 -3,356     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   11,735 11,907 11,408 10,399 10,866 11,686 0.0 0.0   Gross profit growth   -1.2% 1.5% -4.2% -8.8% 4.5% 7.5% -100.0% 0.0%   Employees   22 22 21 21 20 22 0 0   Employee growth %   0.0% 0.0% -4.5% 0.0% -4.8% 10.0% -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)   16,580 16,701 19,033 19,526 18,278 21,467 3,356 3,356   Balance sheet change%   5.1% 0.7% 14.0% 2.6% -6.4% 17.5% -84.4% 0.0%   Added value   2,556.6 2,494.0 2,286.8 1,582.0 2,584.8 2,337.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -483 -232 -430 -614 -395 -587 -700 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   18.5% 17.5% 16.5% 11.2% 20.0% 16.6% 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 %   13.4% 12.5% 10.6% 6.1% 11.5% 10.0% 0.0% 0.0%   ROI %   21.6% 18.0% 14.0% 8.3% 15.2% 12.3% 0.0% 0.0%   ROE %   24.0% 23.0% 21.0% 12.7% 25.4% 21.5% 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 %   39.7% 38.9% 33.3% 29.8% 35.9% 29.8% 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, %   138.4% 213.4% 306.7% 513.5% 269.3% 475.7% 0.0% 0.0%   Gearing %   54.5% 95.8% 110.7% 143.8% 105.2% 174.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.1% 2.5% 2.4% 2.1% 2.3% 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   0.5 0.4 0.5 0.6 0.4 0.3 0.0 0.0   Current Ratio   1.5 1.5 1.5 1.4 1.5 1.4 0.0 0.0   Cash and cash equivalent   49.3 909.4 13.4 174.6 68.4 22.7 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   5,316.5 5,396.9 5,492.3 4,973.0 6,040.6 6,084.5 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   116 113 109 75 129 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   116 113 109 75 127 106 0 0   EBIT / employee   99 95 90 55 108 88 0 0   Net earnings / employee   72 68 64 37 78 63 0 0