Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PROATV 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% 2.7% 2.7%   Bankruptcy risk   3.1% 2.6% 5.2% 2.2% 2.8% 3.8% 9.9% 9.7%   Credit score (0-100)   58 63 43 64 59 50 25 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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   1,427 1,743 2,070 3,793 2,466 1,471 0.0 0.0   EBITDA   4.7 227 -347 1,328 646 -257 0.0 0.0   EBIT   -249 -52.7 -627 1,190 558 -345 0.0 0.0   Pre-tax profit (PTP)   -171.7 -75.3 -732.4 975.5 238.6 -370.8 0.0 0.0   Net earnings   -135.4 -62.1 -574.1 760.4 183.3 -290.8 0.0 0.0   Pre-tax profit without non-rec. items   -172 -75.3 -732 975 239 -371 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   826 597 424 297 424 336 0.0 0.0   Shareholders equity total   1,975 1,913 1,339 2,099 2,282 1,992 1,492 1,492   Interest-bearing liabilities   8,777 9,267 7,406 7,678 8,075 9,495 0.0 0.0   Balance sheet total (assets)   12,091 12,122 11,738 14,057 11,670 13,431 1,492 1,492   Net Debt   8,768 9,265 6,781 7,323 8,065 9,483 -1,492 -1,492     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   1,427 1,743 2,070 3,793 2,466 1,471 0.0 0.0   Gross profit growth   -41.4% 22.1% 18.8% 83.3% -35.0% -40.4% -100.0% 0.0%   Employees   3 4 3 3 4 4 0 0   Employee growth %   0.0% 33.3% -25.0% 0.0% 33.3% 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)   12,091 12,122 11,738 14,057 11,670 13,431 1,492 1,492   Balance sheet change%   -8.1% 0.3% -3.2% 19.8% -17.0% 15.1% -88.9% 0.0%   Added value   4.7 226.7 -346.7 1,328.4 696.2 -256.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -324 -509 -454 -266 39 -177 -336 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 -1.0 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 (%)   -17.5% -3.0% -30.3% 31.4% 22.6% -23.5% 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 %   0.6% 1.4% -4.2% 9.9% 4.3% -0.4% 0.0% 0.0%   ROI %   0.7% 1.6% -5.0% 13.8% 5.5% -0.5% 0.0% 0.0%   ROE %   -6.6% -3.2% -35.3% 44.2% 8.4% -13.6% 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 %   16.3% 15.8% 11.4% 14.9% 19.6% 14.8% 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, %   185,572.8% 4,086.1% -1,956.0% 551.3% 1,248.0% -3,692.5% 0.0% 0.0%   Gearing %   444.4% 484.4% 553.2% 365.7% 353.8% 476.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.8% 2.8% 4.0% 4.1% 3.6% 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   0.2 0.2 0.2 0.3 0.3 0.3 0.0 0.0   Current Ratio   1.1 1.1 1.1 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   8.3 2.5 625.1 354.7 10.0 12.1 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   1,194.2 1,342.3 1,007.3 1,894.9 1,946.8 1,747.4 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  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   2 57 -116 443 174 -64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2 57 -116 443 162 -64 0 0   EBIT / employee   -83 -13 -209 397 139 -86 0 0   Net earnings / employee   -45 -16 -191 253 46 -73 0 0