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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.2% 1.2% 1.2% 1.2% 1.3% 1.2% 8.2% 8.2%   Credit score (0-100)   83 83 82 82 78 83 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   399.0 480.6 594.1 459.0 208.0 556.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,641 1,793 1,752 1,762 1,716 1,815 0.0 0.0   EBITDA   1,641 1,793 1,752 1,762 1,716 1,815 0.0 0.0   EBIT   1,981 1,793 4,232 1,762 1,716 2,175 0.0 0.0   Pre-tax profit (PTP)   1,733.7 1,571.2 4,030.4 1,563.2 1,556.5 1,603.2 0.0 0.0   Net earnings   1,352.3 1,225.5 3,143.6 1,219.2 1,213.9 1,249.8 0.0 0.0   Pre-tax profit without non-rec. items   1,734 1,571 4,030 1,563 1,556 1,603 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   35,420 35,420 37,900 37,900 37,900 38,260 0.0 0.0   Shareholders equity total   14,183 14,659 16,802 16,522 16,736 16,985 11,485 11,485   Interest-bearing liabilities   20,672 20,491 20,310 20,128 19,946 19,803 0.0 0.0   Balance sheet total (assets)   37,210 37,595 40,085 39,643 39,788 40,044 11,485 11,485   Net Debt   18,897 18,316 18,128 18,459 18,057 18,061 -11,485 -11,485     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,641 1,793 1,752 1,762 1,716 1,815 0.0 0.0   Gross profit growth   -5.0% 9.3% -2.3% 0.6% -2.6% 5.8% -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)   37,210 37,595 40,085 39,643 39,788 40,044 11,485 11,485   Balance sheet change%   1.4% 1.0% 6.6% -1.1% 0.4% 0.6% -71.3% 0.0%   Added value   1,980.8 1,792.9 4,231.7 1,762.2 1,715.9 2,174.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   340 0 2,480 0 0 360 -38,260 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   120.7% 100.0% 241.6% 100.0% 100.0% 119.8% 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 %   5.4% 4.8% 10.9% 4.4% 4.4% 5.6% 0.0% 0.0%   ROI %   5.5% 4.9% 11.2% 4.5% 4.5% 5.7% 0.0% 0.0%   ROE %   9.8% 8.5% 20.0% 7.3% 7.3% 7.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   38.1% 39.0% 41.9% 41.7% 42.1% 42.4% 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, %   1,151.7% 1,021.6% 1,034.9% 1,047.5% 1,052.3% 995.3% 0.0% 0.0%   Gearing %   145.7% 139.8% 120.9% 121.8% 119.2% 116.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.1% 1.0% 1.0% 0.9% 3.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.7 2.0 2.0 1.6 1.3 1.5 0.0 0.0   Current Ratio   1.7 2.0 2.0 1.6 1.3 1.5 0.0 0.0   Cash and cash equivalent   1,775.0 2,174.4 2,181.4 1,669.2 1,888.3 1,742.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   753.4 1,068.1 1,115.9 673.3 451.9 619.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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