Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pro Wood Aps 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% 2.9% 2.9%   Bankruptcy risk   2.6% 4.9% 2.2% 5.0% 2.1% 1.4% 9.6% 9.4%   Credit score (0-100)   63 45 65 42 67 76 26 26   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.4 28.7 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   5,530 4,586 5,083 6,025 7,803 7,390 0.0 0.0   EBITDA   831 -371 895 1,446 1,952 1,483 0.0 0.0   EBIT   409 -745 501 1,101 1,580 1,073 0.0 0.0   Pre-tax profit (PTP)   228.0 -1,000.6 150.9 808.3 1,305.3 622.5 0.0 0.0   Net earnings   177.1 -1,000.6 307.1 620.4 1,004.2 461.5 0.0 0.0   Pre-tax profit without non-rec. items   228 -1,001 151 808 1,305 622 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   1,297 2,709 2,387 2,084 1,983 1,628 0.0 0.0   Shareholders equity total   1,112 111 418 1,038 2,043 2,504 2,454 2,454   Interest-bearing liabilities   2,256 4,045 4,061 3,844 4,252 4,685 0.0 0.0   Balance sheet total (assets)   5,836 7,687 7,771 9,412 10,655 10,437 2,454 2,454   Net Debt   2,256 4,045 4,061 3,844 4,252 4,685 -2,454 -2,454     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   5,530 4,586 5,083 6,025 7,803 7,390 0.0 0.0   Gross profit growth   -10.0% -17.1% 10.8% 18.5% 29.5% -5.3% -100.0% 0.0%   Employees   11 0 11 13 16 15 0 0   Employee growth %   0.0% -100.0% 0.0% 18.2% 23.1% -6.3% -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)   5,836 7,687 7,771 9,412 10,655 10,437 2,454 2,454   Balance sheet change%   -7.1% 31.7% 1.1% 21.1% 13.2% -2.0% -76.5% 0.0%   Added value   831.3 -371.5 894.8 1,446.3 1,925.0 1,482.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -794 1,039 -715 -649 -473 -764 -1,628 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   7.4% -16.2% 9.9% 18.3% 20.2% 14.5% 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 %   6.9% -10.2% 7.2% 13.2% 16.0% 10.5% 0.0% 0.0%   ROI %   9.6% -14.6% 10.6% 21.8% 27.0% 15.6% 0.0% 0.0%   ROE %   17.3% -163.7% 116.1% 85.2% 65.2% 20.3% 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 %   19.0% 1.4% 5.4% 11.0% 19.2% 24.0% 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, %   271.3% -1,088.8% 453.8% 265.8% 217.9% 316.0% 0.0% 0.0%   Gearing %   202.9% 3,646.3% 971.5% 370.2% 208.2% 187.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 9.8% 9.9% 8.2% 7.5% 10.8% 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   0.4 0.5 0.6 0.5 0.5 0.6 0.0 0.0   Current Ratio   1.5 1.1 1.2 1.1 1.5 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 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   1,464.7 405.0 740.1 642.1 2,623.5 3,003.2 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   76 0 81 111 120 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 0 81 111 122 99 0 0   EBIT / employee   37 0 46 85 99 72 0 0   Net earnings / employee   16 0 28 48 63 31 0 0