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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1%   Bankruptcy risk   0.6% 0.6% 0.6% 0.7% 1.0% 0.7% 11.4% 9.2%   Credit score (0-100)   97 98 97 95 85 95 20 27   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   1,016.2 959.2 988.1 891.5 424.7 916.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,878 11,735 11,907 11,408 10,399 10,866 0.0 0.0   EBITDA   2,578 2,557 2,494 2,287 1,582 2,540 0.0 0.0   EBIT   2,166 2,172 2,083 1,884 1,165 2,168 0.0 0.0   Pre-tax profit (PTP)   2,032.6 2,034.8 1,935.6 1,731.2 992.2 2,015.1 0.0 0.0   Net earnings   1,584.0 1,580.3 1,504.6 1,346.2 769.7 1,568.6 0.0 0.0   Pre-tax profit without non-rec. items   2,033 2,035 1,936 1,731 992 2,015 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,062 964 1,142 1,115 917 895 0.0 0.0   Shareholders equity total   6,584 6,580 6,505 6,346 5,770 6,569 3,356 3,356   Interest-bearing liabilities   3,337 3,587 6,230 7,028 8,299 6,910 0.0 0.0   Balance sheet total (assets)   15,781 16,580 16,701 19,033 19,526 18,278 3,356 3,356   Net Debt   2,095 3,538 5,321 7,015 8,124 6,842 -3,356 -3,356     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   11,878 11,735 11,907 11,408 10,399 10,866 0.0 0.0   Gross profit growth   1.5% -1.2% 1.5% -4.2% -8.8% 4.5% -100.0% 0.0%   Employees   22 22 22 21 21 20 0 0   Employee growth %   -4.3% 0.0% 0.0% -4.5% 0.0% -4.8% -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)   15,781 16,580 16,701 19,033 19,526 18,278 3,356 3,356   Balance sheet change%   -6.8% 5.1% 0.7% 14.0% 2.6% -6.4% -81.6% 0.0%   Added value   2,165.7 2,172.0 2,083.1 1,883.9 1,165.1 2,167.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -434 -483 -232 -430 -614 -395 -895 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   18.2% 18.5% 17.5% 16.5% 11.2% 20.0% 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 %   13.3% 13.4% 12.5% 10.6% 6.1% 11.5% 0.0% 0.0%   ROI %   23.6% 21.6% 18.0% 14.0% 8.3% 15.2% 0.0% 0.0%   ROE %   24.8% 24.0% 23.0% 21.0% 12.7% 25.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   41.7% 39.7% 38.9% 33.3% 29.8% 35.9% 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, %   81.3% 138.4% 213.4% 306.7% 513.5% 269.3% 0.0% 0.0%   Gearing %   50.7% 54.5% 95.8% 110.7% 143.8% 105.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 4.0% 3.1% 2.5% 2.4% 2.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.6 0.5 0.4 0.5 0.6 0.4 0.0 0.0   Current Ratio   1.6 1.5 1.5 1.5 1.4 1.5 0.0 0.0   Cash and cash equivalent   1,241.9 49.3 909.4 13.4 174.6 68.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5,221.9 5,316.5 5,396.9 5,492.3 4,973.0 6,040.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   98 99 95 90 55 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   117 116 113 109 75 127 0 0   EBIT / employee   98 99 95 90 55 108 0 0   Net earnings / employee   72 72 68 64 37 78 0 0