Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SRV 87 ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.6% 0.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.6% 0.6% 0.6% 0.5% 7.8% 7.6%   Credit score (0-100)   0 0 96 96 97 99 31 31   Credit rating   N/A N/A AA AA AA AA BB BB   Credit limit (kDKK)   0.0 0.0 1,705.7 2,144.3 2,017.0 2,571.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 28,664 30,422 31,974 36,322 0.0 0.0   EBITDA   0.0 0.0 5,816 6,832 4,549 7,712 0.0 0.0   EBIT   0.0 0.0 2,227 3,305 1,660 4,830 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,616.4 2,592.8 608.3 3,862.2 0.0 0.0   Net earnings   0.0 0.0 1,250.6 2,005.8 437.6 2,999.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,616 2,593 608 3,862 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 23,987 36,713 37,501 36,241 0.0 0.0   Shareholders equity total   0.0 0.0 11,183 13,189 13,626 16,626 4,641 4,641   Interest-bearing liabilities   0.0 0.0 18,923 35,679 34,837 31,556 0.0 0.0   Balance sheet total (assets)   0.0 0.0 42,697 61,141 59,191 59,684 4,641 4,641   Net Debt   0.0 0.0 18,891 32,117 34,689 31,358 -4,438 -4,438     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   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 28,664 30,422 31,974 36,322 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 6.1% 5.1% 13.6% -100.0% 0.0%   Employees   0 0 53 56 61 64 0 0   Employee growth %   0.0% 0.0% 0.0% 5.7% 8.9% 4.9% -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 42,697 61,141 59,191 59,684 4,641 4,641   Balance sheet change%   0.0% 0.0% 0.0% 43.2% -3.2% 0.8% -92.2% 0.0%   Added value   0.0 0.0 5,816.3 6,831.5 5,186.0 7,712.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 15,699 14,070 -656 -5,407 -33,037 -3,354   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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 7.8% 10.9% 5.2% 13.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 5.4% 6.5% 3.0% 8.2% 0.0% 0.0%   ROI %   0.0% 0.0% 6.3% 7.4% 3.3% 9.0% 0.0% 0.0%   ROE %   0.0% 0.0% 22.2% 32.5% 6.4% 39.2% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 37.4% 29.8% 31.5% 36.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 324.8% 470.1% 762.6% 406.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 169.2% 270.5% 255.7% 189.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.1% 2.8% 3.4% 3.1% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.6 0.8 0.6 0.7 0.0 0.0   Current Ratio   0.0 0.0 1.3 1.4 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 32.0 3,561.5 147.8 197.8 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 4,087.2 6,476.6 5,170.3 6,910.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 110 122 85 121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 110 122 75 121 0 0   EBIT / employee   0 0 42 59 27 75 0 0   Net earnings / employee   0 0 24 36 7 47 0 0