Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RETROFUND 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  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 11.0% 16.0% 30.7% 20.2% 19.8%   Credit score (0-100)   0 0 0 25 13 1 6 6   Credit rating   N/A N/A N/A BB BB C 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)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 289 228 75 75 75   Gross profit   0.0 0.0 0.0 170 179 55.4 0.0 0.0   EBITDA   0.0 0.0 0.0 0.4 4.8 -19.5 0.0 0.0   EBIT   0.0 0.0 0.0 0.4 4.8 -19.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.4 4.8 -19.5 0.0 0.0   Net earnings   0.0 0.0 0.0 0.4 4.8 -19.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.4 4.8 -19.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e 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 0.0 -0.7 -5.7 40.9 36.9 36.9   Interest-bearing liabilities   0.0 0.0 0.0 52.1 46.1 -39.9 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 46.4 21.8 1.1 36.9 36.9   Net Debt   0.0 0.0 0.0 33.0 35.3 -40.7 -36.9 -36.9     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 289 228 75 75 75   Net sales growth   0.0% 0.0% 0.0% 0.0% -21.0% -67.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 170 179 55.4 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 5.2% -69.0% -100.0% 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)   0 0 0 46 22 1 37 37   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -53.0% -95.2% 3,393.2% 0.0%   Added value   0.0 0.0 0.0 0.4 4.8 -19.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.1% 2.1% -25.9% 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 -2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 0.1% 2.1% -25.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.1% 2.1% -25.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.2% 2.7% -35.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.1% 2.1% -25.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.1% 2.1% -25.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.1% 2.1% -25.9% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.8% 12.8% -136.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.7% 9.7% -82.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.8% 14.0% -62.2% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% -1.5% -20.8% 50.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 16.3% 12.1% -52.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 9.7% 7.4% -54.0% -49.0% -49.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 9,158.1% 739.5% 208.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -7,306.3% -803.0% -97.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.4 0.4 -0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 0.8 -0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 19.1 10.8 0.8 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e 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% 16.1% 9.6% 1.4% 49.0% 49.0%   Net working capital   0.0 0.0 0.0 -0.7 -5.7 40.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -0.2% -2.5% 54.3% 0.0% 0.0%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e 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