Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dopio 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   3.8% 3.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 36.2% 26.2% 21.6% 25.1% 18.4% 18.4%   Credit score (0-100)   0 0 1 4 5 4 7 7   Credit rating   N/A N/A C B B B 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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 42 29 12 9 9 9   Gross profit   0.0 0.0 15.8 7.4 -1.5 -4.0 0.0 0.0   EBITDA   0.0 0.0 14.9 7.4 -1.5 -4.0 0.0 0.0   EBIT   0.0 0.0 14.9 7.4 -1.5 -4.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 14.9 7.4 -1.5 -4.0 0.0 0.0   Net earnings   0.0 0.0 14.9 7.4 -1.5 -4.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 14.9 7.4 -1.5 -4.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 13.3 20.7 19.2 15.2 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 12.3 22.2 17.3 8.6 0.0 0.0   Net Debt   0.0 0.0 -12.3 -10.7 -17.3 -8.6 0.0 0.0     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 42 29 12 9 9 9   Net sales growth   0.0% 0.0% 0.0% -30.4% -59.8% -27.2% 0.0% 0.0%   Gross profit   0.0 0.0 15.8 7.4 -1.5 -4.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -53.4% 0.0% -165.8% 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 0 12 22 17 9 0 0   Balance sheet change%   0.0% 0.0% 0.0% 79.6% -21.8% -50.6% -100.0% 0.0%   Added value   0.0 0.0 14.9 7.4 -1.5 -4.0 0.0 0.0   Added value %   0.0% 0.0% 35.5% 25.1% -12.8% -46.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 35.5% 25.1% -12.8% -46.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 35.5% 25.1% -12.8% -46.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 94.6% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 35.5% 25.1% -12.8% -46.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 35.5% 25.1% -12.8% -46.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 35.5% 25.1% -12.8% -46.6% 0.0% 0.0%   ROA %   0.0% 0.0% 121.1% 42.6% -7.6% -30.8% 0.0% 0.0%   ROI %   0.0% 0.0% 112.2% 39.8% -7.0% -23.2% 0.0% 0.0%   ROE %   0.0% 0.0% 112.2% 43.3% -7.5% -23.2% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 93.2% 82.1% 91.3% 69.7% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% -2.3% -5.1% -15.5% -77.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -31.7% -41.6% -163.1% -177.4% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -82.6% -145.1% 1,156.9% 215.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 -12.7 -14.8 -9.5 -1.3 0.0 0.0   Current Ratio   0.0 0.0 -12.7 -14.8 -9.5 -1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 12.3 10.7 17.3 8.6 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 -8.8 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 29.4% 75.8% 147.6% 100.1% 0.0% 0.0%   Net working capital   0.0 0.0 13.3 23.7 19.2 15.2 0.0 0.0   Net working capital %   0.0% 0.0% 31.7% 80.9% 163.1% 177.4% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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