Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Plai 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 2016/9 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 29.0% 45.2% 22.4% 18.8% 18.8%   Credit score (0-100)   0 0 0 4 0 4 8 7   Credit rating   N/A N/A N/A B C 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)  2013 N/A 2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Net sales   0 0 0 0 80 657 657 657   Gross profit   0.0 0.0 0.0 0.0 -29.0 196 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -29.0 119 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -29.0 119 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 17.3 118.6 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 23.5 93.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -29.8 119 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 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 0.0 22.5 67.7 90.1 90.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 -24.1 97.3 90.1 90.1   Net Debt   0.0 0.0 0.0 0.0 55.3 -97.3 -90.1 -90.1     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Net sales   0 0 0 0 80 657 657 657   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 721.1% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 -29.0 196 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 3 3 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 -24 97 90 90   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -503.6% -7.3% 0.0%   Added value   0.0 0.0 0.0 0.0 -29.0 118.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -36.2% 18.0% 0.0% 0.0%   Investments   0 0 0 0 0 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  2013 N/A 2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -36.2% 18.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -36.2% 18.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 100.0% 60.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 29.4% 14.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 29.4% 14.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -37.2% 18.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 120.2% 162.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 128.8% 262.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 104.7% 103.3% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 32.6% 69.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% -2.0% 4.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 67.1% -10.3% -13.7% -13.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -191.0% -82.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 2016/9 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.0 15.0 3.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 15.0 3.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 -55.3 97.3 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 142.5 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 16.7 4.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% -30.1% 14.8% 13.7% 13.7%   Net working capital   0.0 0.0 0.0 0.0 -22.5 67.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -28.1% 10.3% 0.0% 0.0%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 27 219 0 0   Added value / employee   0 0 0 0 -10 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -10 40 0 0   EBIT / employee   0 0 0 0 -10 40 0 0   Net earnings / employee   0 0 0 0 8 31 0 0