Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PROPER IT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.8%   Bankruptcy risk   3.4% 3.6% 2.6% 3.4% 3.1% 3.5% 13.7% 10.4%   Credit score (0-100)   56 54 61 53 56 52 16 24   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   417 381 403 383 428 351 0.0 0.0   EBITDA   15.9 20.2 47.7 9.6 55.8 11.3 0.0 0.0   EBIT   15.9 18.2 36.1 -2.0 44.2 1.7 0.0 0.0   Pre-tax profit (PTP)   4.8 42.1 59.8 46.7 11.4 33.8 0.0 0.0   Net earnings   1.0 32.3 45.8 36.3 6.6 22.0 0.0 0.0   Pre-tax profit without non-rec. items   4.8 42.1 59.8 46.7 11.4 33.8 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 44.3 32.8 21.2 9.6 0.0 0.0 0.0   Shareholders equity total   932 965 1,010 1,047 1,053 1,075 909 909   Interest-bearing liabilities   42.8 142 134 97.5 66.1 58.6 0.0 0.0   Balance sheet total (assets)   1,081 1,234 1,353 1,287 1,290 1,282 909 909   Net Debt   -52.1 -28.1 -195 -178 -188 -246 -909 -909     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   417 381 403 383 428 351 0.0 0.0   Gross profit growth   14.4% -8.6% 5.6% -4.8% 11.6% -18.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,081 1,234 1,353 1,287 1,290 1,282 909 909   Balance sheet change%   -2.0% 14.2% 9.6% -4.9% 0.3% -0.6% -29.1% 0.0%   Added value   15.9 20.2 47.7 9.6 55.8 11.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 42 -23 -23 -23 -19 0 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -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 (%)   3.8% 4.8% 9.0% -0.5% 10.3% 0.5% 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 %   1.8% 4.0% 5.0% 3.9% 3.8% 3.0% 0.0% 0.0%   ROI %   2.0% 4.5% 5.7% 4.4% 4.4% 3.4% 0.0% 0.0%   ROE %   0.1% 3.4% 4.6% 3.5% 0.6% 2.1% 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 %   86.3% 78.1% 74.7% 81.4% 81.6% 83.9% 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, %   -327.1% -139.6% -409.9% -1,863.0% -337.2% -2,164.1% 0.0% 0.0%   Gearing %   4.6% 14.7% 13.2% 9.3% 6.3% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   42.0% 5.0% 3.3% 3.8% 46.6% 8.0% 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   1.5 1.2 1.3 1.7 1.8 2.1 0.0 0.0   Current Ratio   1.5 1.2 1.3 1.7 1.8 2.1 0.0 0.0   Cash and cash equivalent   94.9 170.3 328.8 275.5 254.0 304.1 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   -8.6 -52.7 -35.6 -51.6 -14.2 -18.1 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   16 20 48 10 56 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 20 48 10 56 11 0 0   EBIT / employee   16 18 36 -2 44 2 0 0   Net earnings / employee   1 32 46 36 7 22 0 0