Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIMO VINDUER A/S

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% 1.5% 1.5%   Bankruptcy risk   0.5% 0.6% 0.6% 0.6% 2.4% 2.4% 9.9% 9.7%   Credit score (0-100)   98 96 97 96 63 58 25 25   Credit rating   AA AA AA AA BBB BBB BB BB   Credit limit (kDKK)   1,989.0 1,629.1 1,774.4 1,919.1 0.1 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   18,032 15,854 16,566 25,307 20,201 19,383 0.0 0.0   EBITDA   3,097 1,062 1,957 2,409 -3,064 -976 0.0 0.0   EBIT   3,097 1,062 1,957 515 -4,811 -2,640 0.0 0.0   Pre-tax profit (PTP)   2,310.3 581.6 1,707.6 510.1 -5,047.9 -3,650.6 0.0 0.0   Net earnings   1,796.9 442.6 1,346.5 381.1 -3,947.9 -2,856.6 0.0 0.0   Pre-tax profit without non-rec. items   2,310 582 1,708 510 -5,048 -3,651 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   22,409 22,097 21,237 20,920 20,129 18,490 0.0 0.0   Shareholders equity total   15,063 13,506 14,202 14,583 10,635 7,779 7,279 7,279   Interest-bearing liabilities   13,272 17,577 15,919 14,200 19,872 22,572 0.0 0.0   Balance sheet total (assets)   37,828 40,490 40,781 40,380 40,555 39,554 7,279 7,279   Net Debt   12,831 17,574 15,870 14,137 19,543 22,564 -7,279 -7,279     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   18,032 15,854 16,566 25,307 20,201 19,383 0.0 0.0   Gross profit growth   -5.2% -12.1% 4.5% 52.8% -20.2% -4.0% -100.0% 0.0%   Employees   55 52 61 59 56 47 0 0   Employee growth %   0.0% -5.5% 17.3% -3.3% -5.1% -16.1% -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)   37,828 40,490 40,781 40,380 40,555 39,554 7,279 7,279   Balance sheet change%   -7.6% 7.0% 0.7% -1.0% 0.4% -2.5% -81.6% 0.0%   Added value   3,096.9 1,062.1 1,957.0 2,408.7 -2,917.1 -976.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -507 -312 -860 -2,211 -2,538 -3,303 -18,490 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 -1.0 -2.0 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 (%)   17.2% 6.7% 11.8% 2.0% -23.8% -13.6% 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 %   8.8% 3.5% 5.9% 2.5% -10.5% -5.1% 0.0% 0.0%   ROI %   11.1% 4.2% 7.0% 3.1% -13.4% -6.7% 0.0% 0.0%   ROE %   12.3% 3.1% 9.7% 2.6% -31.3% -31.0% 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 %   40.0% 34.2% 35.1% 36.3% 26.2% 19.7% 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, %   414.3% 1,654.6% 810.9% 586.9% -637.9% -2,310.9% 0.0% 0.0%   Gearing %   88.1% 130.1% 112.1% 97.4% 186.8% 290.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 5.2% 4.0% 3.4% 4.6% 7.6% 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   0.7 0.8 0.9 0.7 0.7 0.6 0.0 0.0   Current Ratio   1.2 1.0 1.2 1.2 1.2 1.0 0.0 0.0   Cash and cash equivalent   441.3 3.1 49.7 63.0 328.7 8.2 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   2,448.1 736.0 2,687.9 2,944.9 3,570.9 609.1 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  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   56 20 32 41 -52 -21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 20 32 41 -55 -21 0 0   EBIT / employee   56 20 32 9 -86 -56 0 0   Net earnings / employee   33 9 22 6 -70 -61 0 0