Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Add Legacy IVS 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   0.0% 0.0% 31.4% 27.5% 25.3% 20.6% 20.3% 18.0%   Credit score (0-100)   0 0 1 3 4 5 5 7   Credit rating   N/A N/A C B B B B B   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 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 -3 -3 -215 0 0 0   Gross profit   0.0 0.0 -0.2 -1.2 23.2 0.0 0.0 0.0   EBITDA   0.0 0.0 20.0 -0.1 23.5 0.0 0.0 0.0   EBIT   0.0 0.0 20.0 -0.1 23.5 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 20.1 6.4 23.6 0.0 0.0 0.0   Net earnings   0.0 0.0 20.1 6.4 23.6 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 20.1 -0.1 23.6 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 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 0.0 6.5 0.2 -23.5 -23.5 -50.1 -50.1   Interest-bearing liabilities   0.0 0.0 0.0 1.8 31.4 31.0 50.1 50.1   Balance sheet total (assets)   0.0 0.0 7.4 1.7 7.9 7.5 0.0 0.0   Net Debt   0.0 0.0 -3.2 0.1 26.5 23.5 50.1 50.1     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 -3 -3 -215 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 6,256.3% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 -0.2 -1.2 23.2 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -418.1% 0.0% -100.0% 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 -0.4 0.0 0.0 0.0   Balance sheet total (assets)   0 0 7 2 8 8 0 0   Balance sheet change%   0.0% 0.0% 0.0% -76.6% 359.3% -5.4% -100.0% 0.0%   Added value   0.0 0.0 20.0 -0.1 23.9 0.0 0.0 0.0   Added value %   0.0% 0.0% -592.7% 4.4% -11.1% 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 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 0.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% -592.7% 4.4% -11.0% 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% 0.0% -8,457.8% 12.1% 101.5% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -593.1% -188.6% -11.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -593.1% -188.6% -11.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -593.1% 4.4% -11.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 271.5% -3.3% 142.0% 0.0% 0.0% 0.0%   ROI %   0.0% 0.0% 306.7% -3.5% 141.0% 0.0% 0.0% 0.0%   ROE %   0.0% 0.0% 306.9% 190.6% 583.7% 0.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 88.5% 7.2% -74.7% -75.8% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% -25.0% -46.5% -14.6% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 68.2% 4.7% -12.3% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -15.7% -51.7% 112.6% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1,143.0% -133.8% -132.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% -0.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 8.7 -7.4 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 8.7 -7.4 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 3.2 1.7 4.9 7.5 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 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 -456.3 -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% -218.3% -51.1% -3.7% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 6.5 2.0 7.9 7.5 -25.0 -25.0   Net working capital %   0.0% 0.0% -193.3% -58.1% -3.7% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 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 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