Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VERNER OVERGAARDS FAMILIEFOND - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2% 0.2%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 7.0% 7.0%   Credit score (0-100)   0 0 0 0 0 0 34 34   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 12,150.0 10,975.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Net sales   0 0 0 0 1,033 387 387 387   Gross profit   0.0 0.0 0.0 0.0 -1,535 -3,869 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -2,624 -4,936 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -13,192 -6,570 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -9,411.5 1,429.3 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -9,729.5 1,009.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -9,412 1,429 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Tangible assets total   0.0 0.0 0.0 0.0 12,801 9,731 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 110,281 107,212 106,612 106,612   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 111,835 109,325 106,612 106,612   Net Debt   0.0 0.0 0.0 0.0 -31,300 -96,968 -106,612 -106,612     See the entire balance sheet 1000.0 Volume  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Net sales   0 0 0 0 1,033 387 387 387   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -62.6% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 -1,535 -3,869 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -152.1% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0 0 0 111,835 109,325 106,612 106,612   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -2.2% -2.5% 0.0%   Added value   0.0 0.0 0.0 0.0 -13,191.8 -4,935.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -1,276.6% -1,275.7% 0.0% 0.0%   Investments   0 0 0 0 2,234 -4,704 -9,731 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -254.0% -1,275.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -1,276.6% -1,698.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 859.7% 169.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -941.6% 260.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 81.1% 683.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -910.8% 369.4% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% -6.8% 2.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -6.9% 2.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -8.8% 0.9% 0.0% 0.0%   1000.0 Solidity  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 98.6% 98.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 150.3% 546.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -2,878.7% -24,517.7% -27,556.5% -27,556.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 1,192.7% 1,964.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Quick Ratio   0.0 0.0 0.0 0.0 21.4 47.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 21.4 47.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 31,300.2 96,967.9 0.0 0.0   1000.0 Capital use efficiency  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 36.5 25.7 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% 3,217.7% 25,742.4% 27,556.5% 27,556.5%   Net working capital   0.0 0.0 0.0 0.0 31,696.0 10,185.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 3,067.4% 2,632.6% 0.0% 0.0%   1000.0 Employee efficiency  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0