Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PROVAS HOLDING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 0.6% 0.6%   Bankruptcy risk   3.7% 6.6% 3.5% 2.0% 2.3% 0.5% 4.5% 4.5%   Credit score (0-100)   53 37 53 68 64 98 46 46   Credit rating   BBB BBB BBB A BBB AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.4 0.0 228.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   -88 187 187 231 190 260 260 260   Gross profit   -250 2.1 12.5 54.0 0.7 57.4 0.0 0.0   EBITDA   15.8 -10.6 2.5 32.4 -13.9 44.9 0.0 0.0   EBIT   -264 -10.6 2.5 32.4 -13.9 44.9 0.0 0.0   Pre-tax profit (PTP)   -266.6 -14.3 -1.8 24.9 -24.8 42.3 0.0 0.0   Net earnings   12.0 -14.3 -1.8 24.9 -21.0 42.0 0.0 0.0   Pre-tax profit without non-rec. items   -267 -10.6 2.5 32.4 -24.8 42.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   2,475 0.0 0.0 0.0 2,628 2,609 0.0 0.0   Shareholders equity total   2,257 2,243 2,241 2,266 2,245 2,287 2,287 2,287   Interest-bearing liabilities   234 0.0 0.0 0.0 350 316 0.0 0.0   Balance sheet total (assets)   2,594 2,634 2,670 2,717 2,755 2,720 2,287 2,287   Net Debt   158 0.0 0.0 0.0 279 258 -2,285 -2,285     See the entire balance sheet 1.0 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   -88 187 187 231 190 260 260 260   Net sales growth   -118.7% -311.9% 0.1% 23.7% -17.6% 36.3% 0.0% 0.0%   Gross profit   -250 2.1 12.5 54.0 0.7 57.4 0.0 0.0   Gross profit growth   0.0% 0.0% 503.2% 333.1% -98.7% 7,927.8% -100.0% 0.0%   Employees   76 75 71 68 67 68 0 0   Employee growth %   0.0% -1.3% -5.3% -4.2% -1.5% 1.5% -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)   2,594 2,634 2,670 2,717 2,755 2,720 2,287 2,287   Balance sheet change%   -8.0% 1.5% 1.4% 1.8% 1.4% -1.3% -15.9% 0.0%   Added value   15.8 -10.6 2.5 32.4 -13.9 44.9 0.0 0.0   Added value %   -17.9% -5.7% 1.4% 14.0% -7.3% 17.3% 0.0% 0.0%   Investments   -233 -2,477 0 0 2,629 -19 -2,609 0   Net sales trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   1.0 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 %   -17.9% -5.7% 1.4% 14.0% -7.3% 17.3% 0.0% 0.0%   EBIT %   0.0% -5.7% 1.4% 14.0% -7.3% 17.3% 0.0% 0.0%   EBIT to gross profit (%)   105.5% -513.4% 20.3% 60.0% -1,944.8% 78.3% 0.0% 0.0%   Net Earnings %   -13.7% -7.6% -1.0% 10.8% -11.0% 16.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -330.8% -7.6% -1.0% 10.8% -11.0% 16.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   302.6% -5.7% 1.4% 14.0% -13.0% 16.3% 0.0% 0.0%   ROA %   -9.7% -0.4% 0.1% 1.2% -0.5% 1.9% 0.0% 0.0%   ROI %   -10.0% -0.4% 0.1% 1.2% -0.5% 1.9% 0.0% 0.0%   ROE %   0.5% -0.6% -0.1% 1.1% -0.9% 1.9% 0.0% 0.0%   1.0 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 %   88.2% 100.0% 100.0% 100.0% 84.6% 86.9% 100.0% 100.0%   Relative indebtedness %   -381.1% 0.0% 0.0% 0.0% 214.4% 132.4% 0.0% 0.0%   Relative net indebtedness %   -294.7% 0.0% 0.0% 0.0% 177.2% 109.7% -880.1% -880.1%   Net int. bear. debt to EBITDA, %   1,002.8% 0.0% 0.0% 0.0% -2,007.6% 573.5% 0.0% 0.0%   Gearing %   10.4% 0.0% 0.0% 0.0% 15.6% 13.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.0% 0.0% 0.0% 6.7% 2.8% 0.0% 0.0%   1.0 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   1.3 0.0 0.0 0.0 8.5 7.4 0.0 0.0   Current Ratio   0.9 0.0 0.0 0.0 8.2 7.1 0.0 0.0   Cash and cash equivalent   76.2 0.0 0.0 0.0 70.9 58.8 0.0 0.0   1.0 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)   -57.4 0.0 0.0 0.0 12.2 10.7 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 %   -132.9% 0.0% 0.0% 0.0% 46.6% 30.8% 880.1% 880.1%   Net working capital   -86.4 0.0 0.0 0.0 7.1 23.6 0.0 0.0   Net working capital %   98.1% 0.0% 0.0% 0.0% 3.7% 9.1% 0.0% 0.0%   1.0 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   -1 2 3 3 3 4 0 0   Added value / employee   0 -0 0 0 -0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -0 0 0 -0 1 0 0   EBIT / employee   -3 -0 0 0 -0 1 0 0   Net earnings / employee   0 -0 -0 0 -0 1 0 0