Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRO BYGNINGSAUTOMATIK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.1% 1.9% 1.8% 1.8% 2.6% 2.7% 8.9% 8.9%   Credit score (0-100)   68 69 70 70 61 61 28 28   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   0.6 2.1 8.0 5.8 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,569 10,425 16,402 15,761 21,669 24,037 0.0 0.0   EBITDA   3,126 2,174 5,610 5,081 8,711 10,516 0.0 0.0   EBIT   3,112 2,160 5,596 5,067 8,697 10,513 0.0 0.0   Pre-tax profit (PTP)   3,100.2 2,111.2 5,552.8 5,004.6 8,963.8 10,759.3 0.0 0.0   Net earnings   2,399.7 1,611.3 4,552.0 3,880.1 6,958.6 8,352.9 0.0 0.0   Pre-tax profit without non-rec. items   3,100 2,111 5,553 5,005 8,964 10,759 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   22.3 16.4 10.4 4.5 28.0 25.0 0.0 0.0   Shareholders equity total   4,818 4,929 8,481 7,061 10,140 11,493 2,693 2,693   Interest-bearing liabilities   2.8 425 125 153 1,306 271 0.0 0.0   Balance sheet total (assets)   12,702 12,432 15,879 15,166 20,189 30,030 2,693 2,693   Net Debt   -4,333 -6,246 -3,670 -7,429 -12,681 -5,978 -2,693 -2,693     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   11,569 10,425 16,402 15,761 21,669 24,037 0.0 0.0   Gross profit growth   53.2% -9.9% 57.3% -3.9% 37.5% 10.9% -100.0% 0.0%   Employees   12 13 16 16 21 21 0 0   Employee growth %   20.0% 8.3% 23.1% 0.0% 31.3% 0.0% -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)   12,702 12,432 15,879 15,166 20,189 30,030 2,693 2,693   Balance sheet change%   76.6% -2.1% 27.7% -4.5% 33.1% 48.7% -91.0% 0.0%   Added value   3,125.9 2,173.5 5,609.8 5,081.2 8,711.3 10,516.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 -28 -28 -28 3 -6 -25 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   26.9% 20.7% 34.1% 32.2% 40.1% 43.7% 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 %   31.3% 17.2% 39.6% 32.6% 50.9% 43.1% 0.0% 0.0%   ROI %   68.6% 37.8% 74.7% 58.7% 85.0% 80.7% 0.0% 0.0%   ROE %   58.3% 33.1% 67.9% 49.9% 80.9% 77.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   37.9% 39.6% 53.4% 46.6% 50.2% 38.3% 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, %   -138.6% -287.4% -65.4% -146.2% -145.6% -56.8% 0.0% 0.0%   Gearing %   0.1% 8.6% 1.5% 2.2% 12.9% 2.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   42.0% 22.7% 18.8% 45.2% 4.4% 7.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 2.0 2.5 2.4 2.5 1.9 0.0 0.0   Current Ratio   1.8 2.0 2.5 2.4 2.5 1.9 0.0 0.0   Cash and cash equivalent   4,335.7 6,671.6 3,795.2 7,581.3 13,987.5 6,249.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,512.4 6,226.7 9,449.5 8,809.6 12,200.2 14,398.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   260 167 351 318 415 501 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   260 167 351 318 415 501 0 0   EBIT / employee   259 166 350 317 414 501 0 0   Net earnings / employee   200 124 284 243 331 398 0 0