Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 1. juli 2004 A/S 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  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% 2.3% 2.3% 2.3% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 2.0% 2.7% 7.8% 7.8%   Credit score (0-100)   0 0 0 0 71 62 33 32   Credit rating   N/A N/A N/A N/A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.9 0.0 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 3,960 3,960 3,960   Gross profit   0.0 0.0 0.0 0.0 12,384 13,328 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 3,932 4,456 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 3,454 3,960 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 2,602.7 2,910.2 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 2,014.1 2,251.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 2,603 2,910 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 2,143 1,594 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 12,858 14,606 13,544 13,544   Interest-bearing liabilities   0.0 0.0 0.0 0.0 47,620 52,784 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 99,311 109,028 13,544 13,544   Net Debt   0.0 0.0 0.0 0.0 41,260 52,630 -13,544 -13,544     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 3,960 3,960 3,960   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 12,384 13,328 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 7.6% -100.0% 0.0%   Employees   0 0 0 0 0 16 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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 99,311 109,028 13,544 13,544   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 9.8% -87.6% 0.0%   Added value   0.0 0.0 0.0 0.0 3,454.3 4,456.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 112.5% 0.0% 0.0%   Investments   0 0 0 0 1,665 -1,045 -1,594 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% 112.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 27.9% 29.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 56.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 69.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 73.5% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 3.7% 3.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 5.9% 6.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 15.7% 16.4% 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% 12.9% 13.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 2,383.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 2,379.5% -342.0% -342.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 1,049.3% 1,181.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 370.3% 361.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.4% 2.3% 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 1.0 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 6,359.7 154.7 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 5,251.0 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% 2,709.7% 342.0% 342.0%   Net working capital   0.0 0.0 0.0 0.0 11,587.2 13,596.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 343.3% 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 0 253 0 0   Added value / employee   0 0 0 0 0 284 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 284 0 0   EBIT / employee   0 0 0 0 0 253 0 0   Net earnings / employee   0 0 0 0 0 144 0 0