Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BELFOR Denmark A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 7.8% 7.8% 7.8%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 5.0% 4.5%   Credit score (0-100)   0 0 0 0 0 0 44 46   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 11.3 1.4 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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 0 440 421 421 421   Gross profit   0.0 0.0 0.0 0.0 216 184 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 35.7 -40.7 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 24.7 -54.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 21.1 -64.1 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 15.6 -55.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 21.2 -64.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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 31.7 37.3 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 55.9 -2.9 -6.6 -6.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 36.8 135 23.5 23.5   Balance sheet total (assets)   0.0 0.0 0.0 0.0 208 215 16.9 16.9   Net Debt   0.0 0.0 0.0 0.0 35.3 133 23.5 23.5     See the entire balance sheet 1.0 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 0 440 421 421 421   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -4.5% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 216 184 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -15.1% -100.0% 0.0%   Employees   0 0 0 0 413 473 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 14.5% -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 0 0 0 208 215 17 17   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 3.5% -92.1% 0.0%   Added value   0.0 0.0 0.0 0.0 24.7 -40.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 5.6% -9.7% 0.0% 0.0%   Investments   0 0 0 0 36 -7 -37 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 -1.0 0.0 0.0   1.0 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% 8.1% -9.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 5.6% -13.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 11.4% -29.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 3.5% -13.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 6.0% -10.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 4.8% -15.2% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 11.9% -25.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 22.6% -44.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 27.9% -41.2% 0.0% 0.0%   1.0 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% 26.9% -1.3% -27.9% -27.9%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 33.1% 51.9% 5.6% 5.6%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 32.7% 51.5% 5.6% 5.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 99.0% -327.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 65.9% -4,648.1% -357.9% -357.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 19.4% 11.0% 0.0% 0.0%   1.0 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 1.1 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1.5 1.7 0.0 0.0   1.0 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 89.6 88.7 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 82.1 80.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 36.5% 37.9% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 25.5 -31.1 -11.8 -11.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 5.8% -7.4% -2.8% -2.8%   1.0 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 1 1 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