Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIOR 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.0% 5.5% 5.1% 2.4% 2.7% 3.0% 13.4% 11.0%   Credit score (0-100)   0 44 45 65 62 57 16 21   Credit rating   N/A 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 544 689 1,050 1,022 1,444 0.0 0.0   EBITDA   0.0 150 144 371 288 634 0.0 0.0   EBIT   0.0 150 144 371 288 634 0.0 0.0   Pre-tax profit (PTP)   0.0 130.7 112.7 347.9 261.7 607.0 0.0 0.0   Net earnings   0.0 101.2 88.2 270.9 203.9 471.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 131 113 348 262 607 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 283 371 642 846 818 738 738   Interest-bearing liabilities   0.0 607 704 789 660 34.8 0.0 0.0   Balance sheet total (assets)   0.0 1,167 1,423 1,855 1,955 1,821 738 738   Net Debt   0.0 -33.9 -69.4 -142 -502 -825 -738 -738     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 544 689 1,050 1,022 1,444 0.0 0.0   Gross profit growth   0.0% 0.0% 26.6% 52.3% -2.7% 41.4% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   0 1,167 1,423 1,855 1,955 1,821 738 738   Balance sheet change%   0.0% 0.0% 22.0% 30.3% 5.4% -6.9% -59.5% 0.0%   Added value   0.0 149.6 143.9 370.5 287.9 634.4 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   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 27.5% 20.9% 35.3% 28.2% 43.9% 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 %   0.0% 12.8% 11.1% 23.1% 15.2% 33.6% 0.0% 0.0%   ROI %   0.0% 16.8% 14.7% 30.2% 19.8% 53.5% 0.0% 0.0%   ROE %   0.0% 35.8% 27.0% 53.5% 27.4% 56.7% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 24.2% 26.1% 34.6% 43.2% 44.9% 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, %   0.0% -22.7% -48.2% -38.3% -174.5% -130.1% 0.0% 0.0%   Gearing %   0.0% 214.7% 189.9% 122.9% 78.0% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.3% 4.8% 4.0% 3.9% 7.9% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.2 1.2 1.3 1.4 1.8 0.0 0.0   Current Ratio   0.0 1.3 1.4 1.5 1.8 1.8 0.0 0.0   Cash and cash equivalent   0.0 641.0 773.6 930.8 1,162.0 859.9 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 283.9 370.9 641.8 845.6 830.6 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 150 144 371 288 634 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 150 144 371 288 634 0 0   EBIT / employee   0 150 144 371 288 634 0 0   Net earnings / employee   0 101 88 271 204 472 0 0