Procio ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  13.6% 9.9% 6.0% 3.6% 10.5%  
Credit score (0-100)  17 25 37 52 22  
Credit rating  BB BB BBB BBB BB  
Credit limit (kDKK)  -0.0 -0.0 -0.0 0.0 0.0  

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

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Gross profit  -9.4 136 532 1,219 1,088  
EBITDA  -9.4 42.5 188 512 508  
EBIT  -9.4 42.5 188 512 508  
Pre-tax profit (PTP)  597.8 2.5 144.8 466.5 479.8  
Net earnings  597.8 2.5 129.9 360.6 373.6  
Pre-tax profit without non-rec. items  598 2.5 145 466 480  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -998 -995 -865 -505 -131  
Interest-bearing liabilities  0.0 1,031 1,073 1,104 135  
Balance sheet total (assets)  0.6 80.4 333 911 247  

Net Debt  -0.6 993 871 353 -112  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -9.4 136 532 1,219 1,088  
Gross profit growth  14.2% 0.0% 289.8% 129.4% -10.7%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 -93.9 -344.0 -707.6 -580.4  
Balance sheet total (assets)  1 80 333 911 247  
Balance sheet change%  -93.9% 13,065.8% 313.7% 173.8% -72.9%  
Added value  -9.4 136.4 531.5 1,219.2 1,088.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

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

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
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 (%)  100.0% 31.1% 35.3% 42.0% 46.7%  
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 %  48.9% 4.1% 16.5% 39.1% 57.2%  
ROI %  49.1% 4.2% 17.8% 47.0% 82.8%  
ROE %  11,266.9% 6.2% 62.9% 58.0% 64.5%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  -99.9% -92.5% -72.2% -35.6% -34.7%  
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, %  6.5% 2,338.5% 464.4% 69.1% -22.0%  
Gearing %  0.0% -103.6% -124.0% -218.8% -102.9%  
Net interest  0 0 0 0 0  
Financing costs %  11.8% 7.7% 4.1% 4.1% 5.3%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  0.1 1.8 2.7 2.9 1.0  
Current Ratio  0.1 1.8 2.7 2.9 1.0  
Cash and cash equivalent  0.6 37.9 201.6 750.8 246.8  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
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  -6.0 36.1 207.5 599.6 3.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 1,088  
Employee expenses / employee  0 0 0 0 -580  
EBITDA / employee  0 0 0 0 508  
EBIT / employee  0 0 0 0 508  
Net earnings / employee  0 0 0 0 374