Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHRISWILLBECK IVS 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   3.8% 3.8% 3.8% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 28.1% 19.5% 17.4% 17.4% 17.4%   Credit score (0-100)   0 0 0 4 8 10 10 9   Credit rating   N/A N/A N/A B B BB 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)  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 0 100 42 25 25 25   Gross profit   0.0 0.0 0.0 -22.4 -1.1 5.0 0.0 0.0   EBITDA   0.0 0.0 0.0 19.9 -1.1 5.0 0.0 0.0   EBIT   0.0 0.0 0.0 19.9 -1.1 5.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 19.9 -1.1 5.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -1.1 5.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 19.9 -1.1 5.0 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 13.3 -14.3 -9.4 -43.3 -43.3   Interest-bearing liabilities   0.0 0.0 0.0 -17.7 17.7 17.7 43.3 43.3   Balance sheet total (assets)   0.0 0.0 0.0 6.6 3.1 8.8 0.0 0.0   Net Debt   0.0 0.0 0.0 -24.9 14.0 8.3 43.3 43.3     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 0 100 42 25 25 25   Net sales growth   0.0% 0.0% 0.0% 0.0% -57.5% -41.8% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -22.4 -1.1 5.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 95.2% 0.0% -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 7 3 9 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -53.4% 188.4% -100.0% 0.0%   Added value   0.0 0.0 0.0 19.9 -1.1 5.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 19.9% -2.5% 20.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 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% 19.9% -2.5% 20.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 19.9% -2.5% 20.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% -88.8% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -2.5% 20.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -2.5% 20.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 19.9% -2.5% 20.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 303.2% -8.9% 27.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 303.2% -8.5% 27.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -13.1% 83.5% 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% 23.1% -73.1% -51.5% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 17.7% 40.9% 73.6% 175.3% 175.3%   Relative net indebtedness %   0.0% 0.0% 0.0% 10.6% 32.3% 35.5% 175.3% 175.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -125.1% -1,313.7% 167.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -133.5% -123.5% -188.8% -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 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.0 -2.7 6.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 -2.7 6.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 7.2 3.7 9.4 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 0.0 -2.6 9.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 6.6% 7.2% 35.7% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 6.6 4.2 7.5 -21.7 -21.7   Net working capital %   0.0% 0.0% 0.0% 6.6% 9.8% 30.4% -87.6% -87.6%   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 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