Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEPAS EDB-KONSULENTASSISTANCE 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 2017/9 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% 9.9% 11.0% 20.6% 20.4%   Credit score (0-100)   0 0 0 0 27 23 6 5   Credit rating   N/A N/A N/A N/A BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 -9.5 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 2017/9 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 0.0 424 766 406 0.0 0.0   EBITDA   0.0 0.0 0.0 -190 158 -49.8 0.0 0.0   EBIT   0.0 0.0 0.0 -190 158 -49.8 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -187.1 156.3 -51.9 0.0 0.0   Net earnings   0.0 0.0 0.0 -187.1 154.3 -51.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -187 156 -51.9 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 2017/9 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 -61.3 93.0 41.1 -83.9 -83.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 83.9 83.9   Balance sheet total (assets)   0.0 0.0 0.0 69.6 239 201 0.0 0.0   Net Debt   0.0 0.0 0.0 83.8 -54.6 -81.9 83.9 83.9     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/9 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 0.0 424 766 406 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 80.6% -47.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 70 239 201 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 243.4% -16.0% -100.0% 0.0%   Added value   0.0 0.0 0.0 -190.3 158.5 -49.8 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 0 0 0 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/9 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% -44.8% 20.7% -12.3% 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% 0.0% -142.6% 85.7% -23.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 340.2% -77.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -268.8% 189.7% -77.5% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% -46.8% 38.9% 20.5% -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% -44.0% -34.4% 164.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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 N/A 2017 2017/9 2018 2018/9 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.4 1.0 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.5 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 -83.8 54.6 81.9 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/9 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 -71.8 11.5 31.0 -42.0 -42.0   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 2017/9 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0