Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RIWAL DANMARK A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Bankruptcy risk for industry   1.5% 0.9% 0.9% 0.9% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.4% 0.4% 6.9% 6.8%   Credit score (0-100)   0 0 0 0 100 100 36 37   Credit rating   N/A N/A N/A N/A AAA AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 21,502.2 23,087.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 137,612 120,304 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 74,593 55,167 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 46,318 36,496 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 46,147.0 38,945.3 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 35,956.9 30,262.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 46,147 38,945 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Tangible assets total   0.0 0.0 0.0 0.0 62,333 41,296 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 157,389 187,651 183,926 183,926   Interest-bearing liabilities   0.0 0.0 0.0 0.0 22,881 12,055 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 223,937 240,561 183,926 183,926   Net Debt   0.0 0.0 0.0 0.0 2,881 6,286 -183,926 -183,926     See the entire balance sheet 1000.0 Volume  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e 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 0.0 0.0 0.0 137,612 120,304 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -12.6% -100.0% 0.0%   Employees   0 0 0 0 114 117 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 2.6% -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 0 223,937 240,561 183,926 183,926   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 7.4% -23.5% 0.0%   Added value   0.0 0.0 0.0 0.0 46,318.1 55,166.8 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 34,059 -39,708 -41,296 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e 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% 0.0% 0.0% 0.0% 33.7% 30.3% 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% 0.0% 0.0% 0.0% 21.8% 17.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 23.8% 19.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 22.8% 17.5% 0.0% 0.0%   1000.0 Solidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 70.3% 78.0% 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% 0.0% 0.0% 0.0% 3.9% 11.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 14.5% 6.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 22.4% 10.6% 0.0% 0.0%   1000.0 Liquidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Quick Ratio   0.0 0.0 0.0 0.0 3.6 5.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 3.7 5.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 20,000.6 5,768.8 0.0 0.0   1000.0 Capital use efficiency  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e 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 0.0 0.0 0.0 116,278.9 159,353.2 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  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 406 472 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 654 472 0 0   EBIT / employee   0 0 0 0 406 312 0 0   Net earnings / employee   0 0 0 0 315 259 0 0