Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PROSELECTION ApS 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% 7.2% 7.2%   Bankruptcy risk   1.3% 1.2% 1.3% 1.2% 2.0% 1.6% 9.7% 9.7%   Credit score (0-100)   83 83 79 81 68 73 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   176.3 219.2 111.1 230.6 1.1 17.6 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   14,916 16,357 12,789 13,803 11,319 12,261 0.0 0.0   EBITDA   3,051 2,880 2,453 3,500 2,363 2,864 0.0 0.0   EBIT   3,041 2,880 2,453 3,500 2,363 2,864 0.0 0.0   Pre-tax profit (PTP)   3,020.2 2,855.8 2,409.1 3,468.0 2,304.9 2,860.6 0.0 0.0   Net earnings   2,339.2 2,228.0 1,875.9 2,704.0 1,792.9 2,228.6 0.0 0.0   Pre-tax profit without non-rec. items   3,020 2,856 2,409 3,468 2,305 2,861 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   3,607 3,535 3,211 4,065 3,208 3,737 1,453 1,453   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,570 5,614 7,007 5,949 4,034 5,195 1,453 1,453   Net Debt   -3,885 -3,768 -6,105 -3,581 -3,465 -4,329 -1,453 -1,453     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   14,916 16,357 12,789 13,803 11,319 12,261 0.0 0.0   Gross profit growth   46.9% 9.7% -21.8% 7.9% -18.0% 8.3% -100.0% 0.0%   Employees   18 22 20 15 14 14 0 0   Employee growth %   20.0% 22.2% -9.1% -25.0% -6.7% 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)   5,570 5,614 7,007 5,949 4,034 5,195 1,453 1,453   Balance sheet change%   20.7% 0.8% 24.8% -15.1% -32.2% 28.8% -72.0% 0.0%   Added value   3,051.1 2,880.3 2,453.0 3,500.5 2,363.0 2,863.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 0 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   3.0 4.0 5.0 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 (%)   20.4% 17.6% 19.2% 25.4% 20.9% 23.4% 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 %   59.7% 51.5% 38.9% 54.3% 47.3% 62.3% 0.0% 0.0%   ROI %   91.0% 80.7% 72.7% 96.6% 65.0% 82.7% 0.0% 0.0%   ROE %   70.0% 62.4% 55.6% 74.3% 49.3% 64.2% 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 %   64.8% 63.0% 45.8% 68.3% 79.5% 71.9% 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, %   -127.3% -130.8% -248.9% -102.3% -146.6% -151.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.8 2.7 1.8 3.1 4.8 3.5 0.0 0.0   Current Ratio   2.8 2.7 1.8 3.1 4.8 3.5 0.0 0.0   Cash and cash equivalent   3,884.7 3,767.9 6,104.7 3,580.8 3,464.9 4,329.0 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   3,525.9 3,447.3 3,130.9 3,984.9 3,107.4 3,635.6 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  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   170 131 123 233 169 205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   170 131 123 233 169 205 0 0   EBIT / employee   169 131 123 233 169 205 0 0   Net earnings / employee   130 101 94 180 128 159 0 0