Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LIVE MANAGER ApS 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% 1.8% 1.8% 1.8% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 21.3% 25.1% 19.8% 19.8%   Credit score (0-100)   0 0 0 0 6 4 7 7   Credit rating   N/A N/A N/A N/A 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)  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 0 182 0 0 0   Gross profit   0.0 0.0 0.0 0.0 182 -1.5 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 165 -1.9 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 143 -1.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 135.7 -2.7 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 599.9 -2.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 136 -2.7 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 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 348 344 -3,236 -3,236   Interest-bearing liabilities   0.0 0.0 0.0 0.0 180 0.0 3,236 3,236   Balance sheet total (assets)   0.0 0.0 0.0 0.0 527 344 0.0 0.0   Net Debt   0.0 0.0 0.0 0.0 -347 -344 3,236 3,236     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 0 182 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 182 -1.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 0 527 344 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -34.6% -100.0% 0.0%   Added value   0.0 0.0 0.0 0.0 142.7 -1.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 78.5% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -22 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 -1.0 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% 90.5% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 78.5% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 78.5% 127.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 330.1% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 342.1% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 74.6% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 27.1% -0.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 27.0% -0.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 172.6% -0.8% 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% 65.7% 99.9% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 98.3% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -191.5% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -210.7% 18,292.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 51.8% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.8% 0.9% 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 -393.9 -2,099.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 -393.9 -2,099.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 526.7 344.3 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% 289.8% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 528.0 344.4 -1,618.0 -1,618.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 290.5% 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 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