Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Servix 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.9% 6.4% 17.2% 12.5% 20.0% 18.8% 18.3% 18.3%   Credit score (0-100)   72 39 10 20 6 6 7 7   Credit rating   A BBB BB BB B B B B   Credit limit (kDKK)   5.8 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   724 429 -407 128 -5.5 -6.0 0.0 0.0   EBITDA   302 -7,742 -363 128 -5.5 -6.0 0.0 0.0   EBIT   -155 -8,186 -363 128 -5.5 -6.0 0.0 0.0   Pre-tax profit (PTP)   -245.8 -8,671.9 -371.0 225.5 -7.2 -6.5 0.0 0.0   Net earnings   -245.8 -8,671.9 -371.0 225.5 -7.2 -6.5 0.0 0.0   Pre-tax profit without non-rec. items   -246 -8,672 -371 226 -7.2 -6.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   29,784 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   20,551 11,879 11,508 11,734 426 419 294 294   Interest-bearing liabilities   11,445 340 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   33,126 12,983 11,548 11,880 438 428 294 294   Net Debt   11,445 -9,817 -836 -571 -432 -28.4 -294 -294     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   724 429 -407 128 -5.5 -6.0 0.0 0.0   Gross profit growth   0.0% -40.7% 0.0% 0.0% 0.0% -8.7% 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)   33,126 12,983 11,548 11,880 438 428 294 294   Balance sheet change%   0.0% -60.8% -11.0% 2.9% -96.3% -2.1% -31.3% 0.0%   Added value   -155.0 -8,185.9 -362.6 128.4 -5.5 -6.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29,327 -30,228 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   -1.0 -2.0 -3.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -21.4% -1,907.1% 89.1% 100.0% 100.0% 100.0% 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 %   -0.5% -35.5% -3.0% 2.1% -0.1% -1.4% 0.0% 0.0%   ROI %   -0.5% -37.0% -3.1% 2.1% -0.1% -1.4% 0.0% 0.0%   ROE %   -1.2% -53.5% -3.2% 1.9% -0.1% -1.5% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   62.0% 91.5% 99.7% 98.8% 97.3% 97.9% 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, %   3,790.0% 126.8% 230.5% -444.7% 7,853.0% 474.4% 0.0% 0.0%   Gearing %   55.7% 2.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 8.3% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.6 9.5 288.1 81.0 37.4 47.6 0.0 0.0   Current Ratio   0.6 9.5 288.1 81.0 37.4 47.6 0.0 0.0   Cash and cash equivalent   0.1 10,156.7 836.0 571.0 432.0 28.4 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -2,493.3 9,384.8 11,508.1 11,733.6 425.9 419.4 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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