Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Prowelding 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   4.7% 3.3% 2.7% 1.6% 1.7% 2.2% 8.9% 8.9%   Credit score (0-100)   47 54 59 73 72 66 28 28   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 7.2 6.3 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,451 3,443 3,745 5,715 5,976 6,044 0.0 0.0   EBITDA   120 595 734 2,000 1,861 1,482 0.0 0.0   EBIT   -123 353 475 1,711 1,556 1,221 0.0 0.0   Pre-tax profit (PTP)   -153.9 330.0 420.5 1,676.5 1,541.2 1,184.8 0.0 0.0   Net earnings   -153.9 345.5 327.9 1,307.5 1,200.7 922.3 0.0 0.0   Pre-tax profit without non-rec. items   -154 330 420 1,677 1,541 1,185 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   684 619 586 826 836 576 0.0 0.0   Shareholders equity total   805 1,150 1,478 2,786 3,686 4,308 2,975 2,975   Interest-bearing liabilities   529 410 280 1,337 137 0.0 0.0 0.0   Balance sheet total (assets)   2,667 3,182 3,674 6,407 5,958 5,933 2,975 2,975   Net Debt   529 410 276 1,337 137 -30.6 -2,975 -2,975     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,451 3,443 3,745 5,715 5,976 6,044 0.0 0.0   Gross profit growth   164.2% 40.5% 8.8% 52.6% 4.6% 1.1% -100.0% 0.0%   Employees   5 6 5 7 8 10 0 0   Employee growth %   150.0% 20.0% -16.7% 40.0% 14.3% 25.0% -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)   2,667 3,182 3,674 6,407 5,958 5,933 2,975 2,975   Balance sheet change%   3.9% 19.3% 15.5% 74.4% -7.0% -0.4% -49.8% 0.0%   Added value   119.9 594.5 734.4 1,999.9 1,845.3 1,481.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -695 -307 -293 -49 -295 -521 -576 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -5.0% 10.3% 12.7% 29.9% 26.0% 20.2% 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 %   -4.7% 12.1% 13.8% 34.0% 25.2% 20.6% 0.0% 0.0%   ROI %   -7.8% 24.4% 28.3% 56.5% 38.0% 29.2% 0.0% 0.0%   ROE %   -17.5% 35.4% 24.9% 61.3% 37.1% 23.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   32.4% 38.4% 51.6% 44.2% 62.6% 74.1% 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, %   441.4% 69.0% 37.6% 66.8% 7.4% -2.1% 0.0% 0.0%   Gearing %   65.8% 35.7% 18.9% 48.0% 3.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 5.0% 15.7% 4.4% 2.4% 58.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.9 1.0 0.6 1.1 1.6 2.5 0.0 0.0   Current Ratio   1.2 1.4 1.5 1.6 2.4 3.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 4.0 0.3 0.0 30.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   389.3 697.7 995.0 2,100.3 2,973.1 3,856.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   24 99 147 286 231 148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   24 99 147 286 233 148 0 0   EBIT / employee   -25 59 95 244 195 122 0 0   Net earnings / employee   -31 58 66 187 150 92 0 0