Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Launch It ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/9 2019e N/A 2020e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 8.0% 4.8% 19.6% 19.6%   Credit score (0-100)   0 0 0 0 33 46 7 6   Credit rating   N/A N/A N/A N/A BB BBB 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 N/A 2017 2017/12 2018 2018/9 2019e N/A 2020e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 203 573 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 187 169 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 187 167 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 185.7 166.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 144.6 129.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 186 166 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/9 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 17.9 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 145 274 214 214   Interest-bearing liabilities   0.0 0.0 0.0 0.0 40.0 1.2 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 270 452 214 214   Net Debt   0.0 0.0 0.0 0.0 20.0 -312 -214 -214     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/9 2019e N/A 2020e 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 0.0 203 573 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 182.2% -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 0 270 452 214 214   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 67.6% -52.6% 0.0%   Added value   0.0 0.0 0.0 0.0 186.5 168.6 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 0 16 -18 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  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/9 2019e N/A 2020e 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% 91.9% 29.1% 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% 69.2% 46.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 85.4% 66.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 100.0% 61.8% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/9 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 53.6% 60.6% 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% 0.0% 0.0% 10.7% -185.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 27.7% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.3% 2.7% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/9 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.0 3.0 3.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 3.0 3.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 20.0 313.6 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/9 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 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 0.0 170.7 311.5 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  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/9 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 62 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 62 56 0 0   EBIT / employee   0 0 0 0 62 56 0 0   Net earnings / employee   0 0 0 0 48 43 0 0