Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRÆSTBRO MASKINER 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.4% 1.5% 1.1% 1.0% 0.9% 0.8% 8.1% 8.1%   Credit score (0-100)   81 78 83 87 89 90 30 30   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   63.7 37.2 328.9 771.2 944.7 1,190.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,381 5,986 6,905 8,277 8,174 8,513 0.0 0.0   EBITDA   1,411 1,229 1,934 3,102 2,679 2,560 0.0 0.0   EBIT   1,276 1,094 1,738 2,913 2,415 2,260 0.0 0.0   Pre-tax profit (PTP)   574.0 618.0 1,265.0 2,552.0 1,845.0 1,388.0 0.0 0.0   Net earnings   574.0 618.0 1,265.0 2,552.0 1,890.0 1,061.0 0.0 0.0   Pre-tax profit without non-rec. items   574 618 1,265 2,552 1,845 1,388 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   3,155 3,021 3,608 3,418 3,662 3,430 0.0 0.0   Shareholders equity total   5,013 5,631 6,896 9,198 10,816 11,627 10,847 10,847   Interest-bearing liabilities   12,878 12,018 9,404 8,650 11,813 15,114 0.0 0.0   Balance sheet total (assets)   21,439 21,917 25,246 29,049 31,330 29,950 10,847 10,847   Net Debt   12,841 11,957 7,139 8,457 11,772 15,073 -10,847 -10,847     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   5,381 5,986 6,905 8,277 8,174 8,513 0.0 0.0   Gross profit growth   -42.2% 11.2% 15.4% 19.9% -1.2% 4.1% -100.0% 0.0%   Employees   9 11 13 12 12 13 0 0   Employee growth %   12.5% 22.2% 18.2% -7.7% 0.0% 8.3% -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)   21,439 21,917 25,246 29,049 31,330 29,950 10,847 10,847   Balance sheet change%   -1.3% 2.2% 15.2% 15.1% 7.9% -4.4% -63.8% 0.0%   Added value   1,411.0 1,229.0 1,934.0 3,102.0 2,604.0 2,560.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -270 -285 424 -325 -107 -532 -3,430 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   23.7% 18.3% 25.2% 35.2% 29.5% 26.5% 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 %   6.3% 6.1% 7.7% 11.4% 8.3% 7.7% 0.0% 0.0%   ROI %   7.5% 7.4% 10.5% 17.7% 12.2% 9.6% 0.0% 0.0%   ROE %   12.1% 11.6% 20.2% 31.7% 18.9% 9.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   23.4% 25.7% 27.3% 31.7% 34.5% 38.8% 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, %   910.1% 972.9% 369.1% 272.6% 439.4% 588.8% 0.0% 0.0%   Gearing %   256.9% 213.4% 136.4% 94.0% 109.2% 130.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 5.7% 5.2% 6.1% 6.4% 7.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.2 0.4 0.6 0.4 0.3 0.4 0.0 0.0   Current Ratio   1.1 2.6 2.2 2.1 2.1 2.2 0.0 0.0   Cash and cash equivalent   37.0 61.0 2,265.0 193.0 41.0 41.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,132.0 11,738.0 11,852.0 13,571.0 14,331.0 14,589.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   157 112 149 259 217 197 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   157 112 149 259 223 197 0 0   EBIT / employee   142 99 134 243 201 174 0 0   Net earnings / employee   64 56 97 213 158 82 0 0