Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Probus Vindegade 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 0.0% 1.7% 1.5% 2.1% 1.3% 11.0% 11.0%   Credit score (0-100)   0 0 72 76 65 79 22 22   Credit rating   N/A N/A A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 15.5 73.8 0.7 172.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 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   0.0 0.0 414 777 588 625 0.0 0.0   EBITDA   0.0 0.0 414 777 588 625 0.0 0.0   EBIT   0.0 0.0 414 1,113 17.6 995 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 239.3 880.2 -193.4 811.4 0.0 0.0   Net earnings   0.0 0.0 186.6 686.1 -202.5 684.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 239 880 -193 811 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 34,425 34,760 34,190 34,560 0.0 0.0   Shareholders equity total   0.0 0.0 13,387 14,073 13,870 14,555 1,355 1,355   Interest-bearing liabilities   0.0 0.0 21,207 20,849 20,491 20,133 0.0 0.0   Balance sheet total (assets)   0.0 0.0 35,469 35,828 35,195 35,640 1,355 1,355   Net Debt   0.0 0.0 20,232 19,967 19,550 19,096 -1,355 -1,355     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 414 777 588 625 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 87.9% -24.4% 6.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 35,469 35,828 35,195 35,640 1,355 1,355   Balance sheet change%   0.0% 0.0% 0.0% 1.0% -1.8% 1.3% -96.2% 0.0%   Added value   0.0 0.0 413.6 1,112.5 17.6 995.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 34,425 335 -570 370 -34,560 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 100.0% 143.1% 3.0% 159.2% 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 %   0.0% 0.0% 1.2% 3.1% 0.1% 2.9% 0.0% 0.0%   ROI %   0.0% 0.0% 1.2% 3.2% 0.1% 3.0% 0.0% 0.0%   ROE %   0.0% 0.0% 1.4% 5.0% -1.4% 4.8% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 37.7% 39.3% 39.4% 40.8% 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, %   0.0% 0.0% 4,891.8% 2,569.2% 3,327.1% 3,055.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 158.4% 148.2% 147.7% 138.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.6% 1.1% 1.1% 1.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.8 0.9 1.3 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.9 1.3 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 975.8 882.2 941.1 1,037.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 -191.4 -98.1 225.0 -122.4 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 N/A 2020 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0