Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Probus Tronnealle 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% 1.5% 0.4%   Bankruptcy risk   0.7% 0.7% 0.7% 0.6% 0.7% 0.7% 8.6% 8.2%   Credit score (0-100)   96 96 95 95 95 92 29 30   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,439.7 1,508.0 1,578.7 1,889.5 1,728.0 1,660.8 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   1,727 1,641 1,793 1,752 1,762 1,716 0.0 0.0   EBITDA   1,727 1,641 1,793 1,752 1,762 1,716 0.0 0.0   EBIT   2,097 1,981 1,793 4,232 1,762 1,716 0.0 0.0   Pre-tax profit (PTP)   1,752.7 1,733.7 1,571.2 4,030.4 1,563.2 1,556.5 0.0 0.0   Net earnings   1,367.1 1,352.3 1,225.5 3,143.6 1,219.2 1,213.9 0.0 0.0   Pre-tax profit without non-rec. items   1,753 1,734 1,571 4,030 1,563 1,556 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   35,080 35,420 35,420 37,900 37,900 37,900 0.0 0.0   Shareholders equity total   13,506 14,183 14,659 16,802 16,522 16,736 11,236 11,236   Interest-bearing liabilities   20,849 20,672 20,491 20,310 20,128 19,946 0.0 0.0   Balance sheet total (assets)   36,704 37,210 37,595 40,085 39,643 39,788 11,236 11,236   Net Debt   19,237 18,897 18,316 18,128 18,459 18,057 -11,236 -11,236     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   1,727 1,641 1,793 1,752 1,762 1,716 0.0 0.0   Gross profit growth   5.4% -5.0% 9.3% -2.3% 0.6% -2.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   36,704 37,210 37,595 40,085 39,643 39,788 11,236 11,236   Balance sheet change%   3.8% 1.4% 1.0% 6.6% -1.1% 0.4% -71.8% 0.0%   Added value   2,097.5 1,980.8 1,792.9 4,231.7 1,762.2 1,715.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   370 340 0 2,480 0 0 -37,900 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 (%)   121.4% 120.7% 100.0% 241.6% 100.0% 100.0% 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 %   5.8% 5.4% 4.8% 10.9% 4.4% 4.4% 0.0% 0.0%   ROI %   6.0% 5.5% 4.9% 11.2% 4.5% 4.5% 0.0% 0.0%   ROE %   10.7% 9.8% 8.5% 20.0% 7.3% 7.3% 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 %   36.8% 38.1% 39.0% 41.9% 41.7% 42.1% 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, %   1,113.6% 1,151.7% 1,021.6% 1,034.9% 1,047.5% 1,052.3% 0.0% 0.0%   Gearing %   154.4% 145.7% 139.8% 120.9% 121.8% 119.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.2% 1.1% 1.0% 1.0% 0.9% 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   1.4 1.7 2.0 2.0 1.6 1.3 0.0 0.0   Current Ratio   1.4 1.7 2.0 2.0 1.6 1.3 0.0 0.0   Cash and cash equivalent   1,612.0 1,775.0 2,174.4 2,181.4 1,669.2 1,888.3 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   485.3 753.4 1,068.1 1,115.9 673.3 451.9 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0