Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PA Underboring 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% 9.9% 9.9%   Bankruptcy risk   1.4% 1.0% 1.5% 1.0% 1.0% 1.2% 9.5% 9.3%   Credit score (0-100)   79 87 75 85 86 81 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   16.1 200.6 8.7 196.1 232.6 121.3 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   3,240 4,182 3,662 4,680 4,751 4,577 0.0 0.0   EBITDA   1,261 1,932 1,067 1,694 2,017 2,016 0.0 0.0   EBIT   653 1,326 287 553 809 656 0.0 0.0   Pre-tax profit (PTP)   545.8 1,214.6 124.2 324.2 595.4 359.1 0.0 0.0   Net earnings   408.3 947.1 89.8 248.1 484.0 276.2 0.0 0.0   Pre-tax profit without non-rec. items   546 1,215 124 324 595 359 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   2,701 4,536 6,053 6,221 5,538 4,863 0.0 0.0   Shareholders equity total   1,526 2,365 2,305 2,553 3,037 3,195 2,573 2,573   Interest-bearing liabilities   467 0.0 1,509 1,213 763 985 0.0 0.0   Balance sheet total (assets)   4,779 6,999 9,080 8,681 8,801 8,902 2,573 2,573   Net Debt   461 -191 1,509 1,213 575 985 -2,573 -2,573     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   3,240 4,182 3,662 4,680 4,751 4,577 0.0 0.0   Gross profit growth   26.4% 29.1% -12.4% 27.8% 1.5% -3.6% -100.0% 0.0%   Employees   0 0 6 7 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% 16.7% 0.0% -14.3% -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)   4,779 6,999 9,080 8,681 8,801 8,902 2,573 2,573   Balance sheet change%   13.0% 46.5% 29.7% -4.4% 1.4% 1.2% -71.1% 0.0%   Added value   1,261.2 1,932.2 1,066.9 1,693.9 1,950.2 2,016.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -315 1,229 738 -973 -1,891 -2,034 -4,863 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 4.0 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 (%)   20.2% 31.7% 7.8% 11.8% 17.0% 14.3% 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 %   14.5% 22.5% 3.6% 6.2% 9.3% 7.4% 0.0% 0.0%   ROI %   22.2% 30.9% 4.4% 7.3% 11.0% 9.2% 0.0% 0.0%   ROE %   30.9% 48.7% 3.8% 10.2% 17.3% 8.9% 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 %   31.9% 33.8% 25.4% 29.4% 34.5% 35.9% 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, %   36.6% -9.9% 141.4% 71.6% 28.5% 48.9% 0.0% 0.0%   Gearing %   30.6% 0.0% 65.5% 47.5% 25.1% 30.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.8% 47.8% 21.6% 16.8% 21.6% 34.0% 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   0.8 1.2 0.9 0.8 1.2 1.3 0.0 0.0   Current Ratio   1.0 1.4 1.0 1.0 1.4 1.5 0.0 0.0   Cash and cash equivalent   6.2 191.1 0.0 0.0 187.7 0.0 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   -8.8 651.1 21.5 58.1 879.6 1,301.4 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   0 0 178 242 279 336 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 178 242 288 336 0 0   EBIT / employee   0 0 48 79 116 109 0 0   Net earnings / employee   0 0 15 35 69 46 0 0