Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRENTOW SOLUTIONS 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  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% 1.8% 1.8%   Bankruptcy risk   3.0% 2.9% 3.5% 3.3% 3.0% 2.5% 15.5% 15.5%   Credit score (0-100)   59 59 53 53 57 62 13 13   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   2,915 3,103 1,792 3,149 2,548 2,787 0.0 0.0   EBITDA   178 285 180 505 491 806 0.0 0.0   EBIT   178 285 180 505 491 806 0.0 0.0   Pre-tax profit (PTP)   175.8 274.7 244.2 675.1 488.4 823.3 0.0 0.0   Net earnings   134.3 211.6 188.5 523.7 377.3 639.9 0.0 0.0   Pre-tax profit without non-rec. items   176 275 244 675 488 823 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   638 849 698 1,032 909 1,149 0.0 0.0   Interest-bearing liabilities   123 58.7 53.7 50.6 77.4 146 0.0 0.0   Balance sheet total (assets)   1,639 1,841 2,310 2,917 2,200 2,271 0.0 0.0   Net Debt   -264 -809 -994 -526 -148 -310 0.0 0.0     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   2,915 3,103 1,792 3,149 2,548 2,787 0.0 0.0   Gross profit growth   -2.2% 6.5% -42.3% 75.7% -19.1% 9.4% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   50.0% 0.0% 0.0% 0.0% 0.0% 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)   1,639 1,841 2,310 2,917 2,200 2,271 0 0   Balance sheet change%   -4.7% 12.3% 25.5% 26.3% -24.6% 3.2% -100.0% 0.0%   Added value   177.9 284.8 180.3 505.1 491.2 806.4 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 0 0 0 0 0 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 (%)   6.1% 9.2% 10.1% 16.0% 19.3% 28.9% 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 %   10.8% 16.6% 12.0% 26.1% 19.6% 39.0% 0.0% 0.0%   ROI %   20.4% 32.6% 27.4% 67.3% 46.2% 75.6% 0.0% 0.0%   ROE %   17.7% 28.5% 24.4% 60.6% 38.9% 62.2% 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 %   38.9% 46.1% 30.2% 35.4% 41.3% 50.6% 0.0% 0.0%   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, %   -148.4% -284.2% -551.1% -104.1% -30.1% -38.4% 0.0% 0.0%   Gearing %   19.3% 6.9% 7.7% 4.9% 8.5% 12.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 16.1% 8.7% 12.7% 18.8% 44.3% 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   1.7 2.0 1.5 1.6 1.8 2.2 0.0 0.0   Current Ratio   1.7 2.0 1.5 1.6 1.8 2.2 0.0 0.0   Cash and cash equivalent   387.3 868.1 1,047.3 576.5 225.4 455.3 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   689.8 901.3 804.4 1,117.4 1,000.3 1,245.0 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   59 95 60 168 164 269 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 95 60 168 164 269 0 0   EBIT / employee   59 95 60 168 164 269 0 0   Net earnings / employee   45 71 63 175 126 213 0 0