Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIEBES MASKINFABRIK AF 2005 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  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% 1.4% 1.4%   Bankruptcy risk   2.1% 4.9% 5.0% 4.7% 6.0% 2.1% 15.1% 15.1%   Credit score (0-100)   69 46 44 44 38 66 13 13   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.1 0.0 0.0 0.0 0.0 0.1 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   1,629 1,132 1,141 1,726 928 1,774 0.0 0.0   EBITDA   151 -545 -18.3 217 -357 414 0.0 0.0   EBIT   106 -568 -45.6 190 -377 404 0.0 0.0   Pre-tax profit (PTP)   90.9 -489.4 -69.8 169.3 -195.5 380.6 0.0 0.0   Net earnings   62.1 -379.5 -8.2 115.9 -154.1 337.3 0.0 0.0   Pre-tax profit without non-rec. items   90.9 -489 -69.8 169 -195 381 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   60.9 90.3 63.0 35.6 15.1 4.6 0.0 0.0   Shareholders equity total   882 502 510 626 472 809 309 309   Interest-bearing liabilities   70.6 234 42.3 0.0 218 0.0 0.0 0.0   Balance sheet total (assets)   1,446 1,121 1,111 1,162 995 1,507 309 309   Net Debt   70.6 186 -98.8 -94.0 193 -470 -309 -309     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   1,629 1,132 1,141 1,726 928 1,774 0.0 0.0   Gross profit growth   6.2% -30.5% 0.8% 51.2% -46.3% 91.2% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -1,478.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,446 1,121 1,111 1,162 995 1,507 309 309   Balance sheet change%   14.7% -22.4% -0.9% 4.6% -14.4% 51.6% -79.5% 0.0%   Added value   1,628.8 -545.1 -18.3 216.8 -350.0 414.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 6 -55 -55 -41 -21 -5 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 -1.0 1.0 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 (%)   6.5% -50.2% -4.0% 11.0% -40.7% 22.8% 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 %   7.8% -36.6% -4.1% 16.7% -16.4% 32.4% 0.0% 0.0%   ROI %   12.0% -55.7% -7.1% 32.2% -27.0% 54.1% 0.0% 0.0%   ROE %   7.3% -54.8% -1.6% 20.4% -28.1% 52.7% 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 %   61.0% 44.8% 45.9% 53.8% 47.4% 53.7% 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, %   46.9% -34.1% 540.8% -43.4% -54.1% -113.4% 0.0% 0.0%   Gearing %   8.0% 46.5% 8.3% 0.0% 46.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   42.7% 12.8% 17.6% 95.5% 16.6% 22.8% 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   1.1 0.6 1.2 1.6 1.8 1.8 0.0 0.0   Current Ratio   2.5 1.7 1.7 2.1 3.2 2.2 0.0 0.0   Cash and cash equivalent   0.0 48.1 141.1 94.0 25.0 469.7 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   820.7 411.8 447.0 590.2 674.8 804.4 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 0 138 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 138 0 0   EBIT / employee   0 0 0 0 0 135 0 0   Net earnings / employee   0 0 0 0 0 112 0 0