Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

30.08.18 A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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% 2.5% 2.5% 2.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 11.5% 6.8% 15.7% 15.7%   Credit score (0-100)   0 0 0 0 24 37 13 13   Credit rating   N/A N/A N/A N/A BB BBB BB BB   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 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 1,740 2,073 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -590 50.8 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -798 -120 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -883.0 -200.4 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -690.0 -165.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -883 -200 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 30.0 35.4 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 -190 -356 -856 -856   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,194 1,426 1,296 1,296   Balance sheet total (assets)   0.0 0.0 0.0 0.0 1,843 1,732 440 440   Net Debt   0.0 0.0 0.0 0.0 1,159 1,426 1,296 1,296     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 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 0.0 0.0 1,740 2,073 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 19.2% -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 1,843 1,732 440 440   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -6.0% -74.6% 0.0%   Added value   0.0 0.0 0.0 0.0 -798.0 50.8 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 0 0 422 -325 -35 0   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 0.0 0.0 -1.0 -2.0 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% 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% 0.0% 0.0% -45.9% -5.8% 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% 0.0% 0.0% -39.3% -5.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -66.8% -9.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -37.4% -9.3% 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% -9.3% -17.1% -66.1% -66.1%   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% 0.0% 0.0% -196.4% 2,807.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -628.4% -400.4% -151.4% -151.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 14.2% 6.1% 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 0.3 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.3 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 35.0 0.0 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% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 -1,394.0 -182.1 -648.1 -648.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 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 -266 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -197 17 0 0   EBIT / employee   0 0 0 0 -266 -40 0 0   Net earnings / employee   0 0 0 0 -230 -55 0 0