Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Svend Gønges Torv 6-10 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  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   4.2% 4.2% 4.2% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 3.2% 1.4% 33.9% 12.5% 12.5%   Credit score (0-100)   0 0 0 58 79 1 20 19   Credit rating   N/A N/A N/A BBB A C BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 11.3 -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 1,208 800 109 109 109   Gross profit   0.0 0.0 0.0 1,137 736 -1,096 0.0 0.0   EBITDA   0.0 0.0 0.0 1,137 736 -1,096 0.0 0.0   EBIT   0.0 0.0 0.0 1,121 736 -3,462 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 1,121.1 736.2 -3,462.4 0.0 0.0   Net earnings   0.0 0.0 0.0 874.8 574.2 -3,462.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 1,121 736 -3,462 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 0.0 429 2,310 16.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 925 1,499 -1,963 -2,013 -2,013   Interest-bearing liabilities   0.0 0.0 0.0 840 1,567 164 2,345 2,345   Balance sheet total (assets)   0.0 0.0 0.0 2,055 4,024 374 331 331   Net Debt   0.0 0.0 0.0 839 -147 164 2,345 2,345     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 1,208 800 109 109 109   Net sales growth   0.0% 0.0% 0.0% 0.0% -33.8% -86.4% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 1,137 736 -1,096 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -35.3% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 1 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 2,055 4,024 374 331 331   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 95.8% -90.7% -11.3% 0.0%   Added value   0.0 0.0 0.0 1,137.3 752.5 -1,095.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 94.2% 94.1% -1,009.2% 0.0% 0.0%   Investments   0 0 0 413 1,881 -4,329 -16 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% 94.2% 92.1% -1,009.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 92.8% 92.1% -3,189.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 98.6% 100.0% 316.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 72.4% 71.8% -3,189.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 73.8% 71.8% -1,009.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 92.8% 92.1% -3,189.4% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 54.6% 24.2% -108.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 63.5% 30.5% -214.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 94.6% 47.4% -369.8% 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% 45.0% 37.3% -84.0% -85.9% -85.9%   Relative indebtedness %   0.0% 0.0% 0.0% 93.5% 315.7% 2,152.8% 2,159.9% 2,159.9%   Relative net indebtedness %   0.0% 0.0% 0.0% 93.4% 101.4% 2,152.8% 2,159.9% 2,159.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 73.7% -19.9% -15.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 90.8% 104.6% -8.4% -116.5% -116.5%   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 1.4 0.7 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.4 0.7 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1.3 1,713.9 0.0 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 0.0 135.8 113.4 609.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 134.6% 214.3% 24.2% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 495.5 -2,521.1 -2,310.8 -1,172.4 -1,172.4   Net working capital %   0.0% 0.0% 0.0% 41.0% -315.3% -2,128.6% -1,079.9% -1,079.9%   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 0 109 0 0   Added value / employee   0 0 0 0 0 -1,096 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -1,096 0 0   EBIT / employee   0 0 0 0 0 -3,462 0 0   Net earnings / employee   0 0 0 0 0 -3,462 0 0