Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Klar Parat 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   4.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 31.2% 18.1% 37.0% 23.1% 23.3% 23.3%   Credit score (0-100)   0 0 1 9 1 4 3 3   Credit rating   N/A N/A C B C 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)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 -8 9 0 0 0   Gross profit   0.0 0.0 0.0 -7.9 8.9 0.0 0.0 0.0   EBITDA   0.0 0.0 0.0 -7.9 8.9 0.0 0.0 0.0   EBIT   0.0 0.0 0.0 -7.9 7.4 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -7.9 6.1 0.0 0.0 0.0   Net earnings   0.0 0.0 0.0 -7.9 6.1 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -7.9 6.1 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 2.5 -5.4 8.6 8.6 6.1 6.1   Interest-bearing liabilities   0.0 0.0 0.0 9.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 2.5 2.7 8.4 8.4 6.1 6.1   Net Debt   0.0 0.0 -2.5 7.2 -8.4 -8.4 -6.1 -6.1     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 -8 9 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -213.0% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -7.9 8.9 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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 0 3 3 8 8 6 6   Balance sheet change%   0.0% 0.0% 0.0% 6.4% 216.9% 0.0% -27.2% 0.0%   Added value   0.0 0.0 0.0 -7.9 7.4 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 100.0% 82.6% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -2 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 0.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 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% 100.0% 100.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 82.6% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.0% 82.6% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 100.0% 68.6% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 100.0% 86.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 100.0% 68.6% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -149.7% 89.5% 0.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -127.9% 79.8% 0.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -306.7% 108.6% 0.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 100.0% -67.1% 97.7% 97.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% -102.0% -2.3% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -68.4% -96.6% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -91.2% -94.3% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -182.5% 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% 25.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 0.3 -41.1 -41.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.3 -41.1 -41.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 2.5 2.7 8.4 8.4 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 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% -33.6% 94.3% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 2.5 -5.4 8.6 8.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 68.4% 96.6% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 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