Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NV 94-96 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.7% 0.7% 0.6% 29.9% 30.1% 20.4% 20.4%   Credit score (0-100)   0 96 96 97 2 1 4 5   Credit rating   N/A AA AA AA C C B B   Credit limit (kDKK)   0.0 2,259.1 2,916.7 1,879.9 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 4,038 5,761 4,104 57,378 -82.9 0.0 0.0   EBITDA   0.0 4,038 5,761 4,104 57,378 -82.9 0.0 0.0   EBIT   0.0 3,365 5,068 3,411 57,090 -82.9 0.0 0.0   Pre-tax profit (PTP)   0.0 2,404.1 4,499.1 2,766.6 56,693.7 -298.5 0.0 0.0   Net earnings   0.0 1,875.2 3,509.3 2,123.8 44,227.7 -298.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,404 4,499 2,767 56,694 -298 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 79,292 78,603 77,910 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 20,294 23,803 17,127 61,355 106 -294 -294   Interest-bearing liabilities   0.0 60,618 61,036 59,253 4.2 0.0 294 294   Balance sheet total (assets)   0.0 82,933 86,692 78,849 74,441 111 0.0 0.0   Net Debt   0.0 57,012 53,230 58,673 -74,370 -111 294 294     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 4,038 5,761 4,104 57,378 -82.9 0.0 0.0   Gross profit growth   0.0% 0.0% 42.7% -28.8% 1,298.0% 0.0% 0.0% 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 82,933 86,692 78,849 74,441 111 0 0   Balance sheet change%   0.0% 0.0% 4.5% -9.0% -5.6% -99.9% -100.0% 0.0%   Added value   0.0 4,038.5 5,761.2 4,104.3 57,782.7 -82.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 78,619 -1,383 -1,386 -78,199 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 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 83.3% 88.0% 83.1% 99.5% 100.0% 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% 4.5% 6.6% 4.7% 74.5% -0.2% 0.0% 0.0%   ROI %   0.0% 4.6% 6.7% 4.7% 82.1% -0.3% 0.0% 0.0%   ROE %   0.0% 9.2% 15.9% 10.4% 112.7% -1.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 24.5% 27.5% 21.7% 82.4% 95.5% -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% 1,411.7% 923.9% 1,429.6% -129.6% 134.1% 0.0% 0.0%   Gearing %   0.0% 298.7% 256.4% 346.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.4% 1.8% 1.9% 1.5% 10,266.8% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 3.7 4.2 0.9 5.7 22.2 0.0 0.0   Current Ratio   0.0 3.7 4.2 0.9 5.7 22.2 0.0 0.0   Cash and cash equivalent   0.0 3,606.0 7,806.7 579.5 74,374.3 111.2 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 2,665.6 6,177.8 -102.3 61,354.6 106.2 -146.9 -146.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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