Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRO INDUSTRIES 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  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% 1.9% 1.9%   Bankruptcy risk   1.5% 1.8% 1.0% 1.7% 1.1% 2.5% 7.0% 6.6%   Credit score (0-100)   78 74 86 71 84 61 35 36   Credit rating   A A A A A BBB BBB BBB   Credit limit (kDKK)   6.8 1.4 144.2 2.2 104.6 0.0 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   2,077 2,336 2,795 3,531 3,591 2,800 0.0 0.0   EBITDA   433 541 976 1,260 743 78.4 0.0 0.0   EBIT   286 479 869 1,201 724 69.7 0.0 0.0   Pre-tax profit (PTP)   273.1 475.2 865.0 1,193.0 718.0 66.5 0.0 0.0   Net earnings   211.6 370.7 675.0 930.0 560.0 51.6 0.0 0.0   Pre-tax profit without non-rec. items   273 475 865 1,193 718 66.5 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   317 261 142 14.0 0.0 51.4 0.0 0.0   Shareholders equity total   1,279 1,050 1,625 1,555 1,515 1,567 1,487 1,487   Interest-bearing liabilities   194 748 723 1,429 1,128 1,174 0.0 0.0   Balance sheet total (assets)   2,027 2,224 3,297 4,237 3,427 3,574 1,487 1,487   Net Debt   -330 252 213 1,429 352 711 -1,474 -1,474     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   2,077 2,336 2,795 3,531 3,591 2,800 0.0 0.0   Gross profit growth   79.0% 12.5% 19.6% 26.3% 1.7% -22.0% -100.0% 0.0%   Employees   5 5 5 6 8 7 0 0   Employee growth %   66.7% 0.0% 0.0% 20.0% 33.3% -12.5% -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)   2,027 2,224 3,297 4,237 3,427 3,574 1,487 1,487   Balance sheet change%   -36.8% 9.7% 48.3% 28.5% -19.1% 4.3% -58.4% 0.0%   Added value   432.5 540.7 976.0 1,260.0 783.0 78.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -354 -124 -230 -192 -38 37 -51 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 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 (%)   13.8% 20.5% 31.1% 34.0% 20.2% 2.5% 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 %   10.9% 22.6% 31.5% 31.9% 18.9% 2.0% 0.0% 0.0%   ROI %   15.1% 28.2% 40.2% 43.3% 24.8% 2.5% 0.0% 0.0%   ROE %   14.9% 31.8% 50.5% 58.5% 36.5% 3.3% 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 %   63.1% 47.2% 49.3% 36.7% 44.2% 43.8% 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, %   -76.4% 46.6% 21.8% 113.4% 47.4% 907.4% 0.0% 0.0%   Gearing %   15.2% 71.2% 44.5% 91.9% 74.5% 74.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 1.0% 0.5% 0.7% 0.5% 0.3% 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   2.8 1.9 1.5 1.4 1.5 1.3 0.0 0.0   Current Ratio   3.1 2.0 2.0 1.6 1.8 1.8 0.0 0.0   Cash and cash equivalent   524.4 496.0 510.0 0.0 776.0 462.2 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   1,119.4 947.8 1,540.0 1,570.0 1,530.0 1,504.5 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   87 108 195 210 98 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 108 195 210 93 11 0 0   EBIT / employee   57 96 174 200 91 10 0 0   Net earnings / employee   42 74 135 155 70 7 0 0