PRONOVA INTEGRATION ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.9% 1.9% 1.9% 1.9% 1.9%  
Bankruptcy risk  1.4% 1.5% 3.4% 2.2% 1.1%  
Credit score (0-100)  79 76 52 66 82  
Credit rating  A A BBB BBB A  
Credit limit (kDKK)  47.0 38.5 0.0 0.3 326.8  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  1,125 190 -66.7 145 194  
EBITDA  259 -609 -759 -544 -283  
EBIT  79.5 -788 -884 -648 -384  
Pre-tax profit (PTP)  1,747.9 3,816.3 -3,819.1 -146.5 1,775.2  
Net earnings  1,356.8 3,216.0 -3,001.3 -163.8 1,433.5  
Pre-tax profit without non-rec. items  1,748 3,816 -3,819 -147 1,775  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  5,125 4,945 4,640 4,536 4,436  
Shareholders equity total  7,993 11,099 7,984 7,820 9,254  
Interest-bearing liabilities  3,659 3,147 4,875 4,567 4,655  
Balance sheet total (assets)  15,050 17,467 13,021 12,810 14,455  

Net Debt  -5,097 -8,463 -2,033 -2,217 -4,035  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,125 190 -66.7 145 194  
Gross profit growth  -3.0% -83.1% 0.0% 0.0% 34.2%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  15,050 17,467 13,021 12,810 14,455  
Balance sheet change%  8.4% 16.1% -25.5% -1.6% 12.8%  
Added value  259.1 -608.8 -759.1 -523.1 -283.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -5,486 -359 -429 -208 -201  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 -1.0 -2.0 -3.0 -4.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  7.1% -414.8% 1,324.3% -447.3% -197.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  14.2% 25.7% -5.8% 0.6% 15.0%  
ROI %  18.6% 32.3% -6.6% 0.6% 15.6%  
ROE %  18.4% 33.7% -31.5% -2.1% 16.8%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  53.1% 63.5% 61.3% 61.0% 64.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -1,967.1% 1,390.2% 267.9% 407.7% 1,425.5%  
Gearing %  45.8% 28.4% 61.1% 58.4% 50.3%  
Net interest  0 0 0 0 0  
Financing costs %  8.4% 10.7% 73.0% 4.7% 6.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  2.1 3.0 3.0 2.8 3.1  
Current Ratio  2.1 3.0 3.0 2.8 3.1  
Cash and cash equivalent  8,755.3 11,610.2 6,908.4 6,784.0 8,689.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -3,323.0 -3,314.1 -1,475.9 -1,588.8 -2,129.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -283  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -283  
EBIT / employee  0 0 0 0 -384  
Net earnings / employee  0 0 0 0 1,433