Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRO PRINT 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   9.6% 6.0% 10.8% 4.9% 3.7% 8.4% 15.4% 15.4%   Credit score (0-100)   27 39 21 44 51 29 13 13   Credit rating   BB BBB BB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   942 1,171 1,297 1,207 1,332 1,406 0.0 0.0   EBITDA   113 -23.9 198 110 88.4 120 0.0 0.0   EBIT   96.7 -38.2 183 87.5 61.5 74.8 0.0 0.0   Pre-tax profit (PTP)   81.1 -45.8 181.4 85.1 54.1 54.1 0.0 0.0   Net earnings   61.0 -36.5 139.6 61.3 36.3 35.4 0.0 0.0   Pre-tax profit without non-rec. items   81.1 -45.8 181 85.1 54.1 54.1 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   71.5 74.4 59.5 37.1 150 105 0.0 0.0   Shareholders equity total   133 96.4 236 297 334 369 106 106   Interest-bearing liabilities   74.9 213 9.1 8.8 84.9 252 0.0 0.0   Balance sheet total (assets)   776 1,182 901 772 822 1,314 106 106   Net Debt   74.9 -120 -156 -138 84.9 252 -106 -106     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   942 1,171 1,297 1,207 1,332 1,406 0.0 0.0   Gross profit growth   33.6% 24.3% 10.7% -6.9% 10.4% 5.5% -100.0% 0.0%   Employees   4 5 4 3 3 3 0 0   Employee growth %   100.0% 25.0% -20.0% -25.0% 0.0% 0.0% -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)   776 1,182 901 772 822 1,314 106 106   Balance sheet change%   24.9% 52.3% -23.7% -14.3% 6.4% 60.0% -91.9% 0.0%   Added value   112.8 -23.9 197.7 110.0 84.0 119.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   28 -11 -30 -45 86 -89 -105 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 1.0 2.0 3.0 4.0 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 (%)   10.3% -3.3% 14.1% 7.2% 4.6% 5.3% 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 %   14.1% -2.8% 17.7% 10.5% 7.9% 7.0% 0.0% 0.0%   ROI %   40.8% -7.9% 52.0% 31.0% 17.1% 14.1% 0.0% 0.0%   ROE %   59.7% -31.8% 84.0% 23.0% 11.5% 10.1% 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 %   17.1% 8.2% 26.2% 38.5% 40.6% 28.1% 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, %   66.4% 503.0% -79.1% -125.2% 96.1% 210.7% 0.0% 0.0%   Gearing %   56.4% 221.5% 3.8% 3.0% 25.5% 68.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.7% 12.6% 2.3% 27.2% 19.6% 12.3% 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   0.8 0.8 0.7 0.8 0.6 1.0 0.0 0.0   Current Ratio   1.0 1.1 1.2 1.4 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 333.8 165.5 146.5 0.0 0.0 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   13.1 86.9 102.7 184.9 113.6 272.1 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   28 -5 49 37 28 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 -5 49 37 29 40 0 0   EBIT / employee   24 -8 46 29 21 25 0 0   Net earnings / employee   15 -7 35 20 12 12 0 0