Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gerber & Boulund Management 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   3.7% 3.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 22.7% 19.0% 19.4% 29.0% 17.6% 17.6%   Credit score (0-100)   0 0 6 8 7 2 9 8   Credit rating   N/A N/A B B B C 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 11 5 3 6 6 6   Gross profit   0.0 0.0 -8.6 -5.8 -4.8 1.4 0.0 0.0   EBITDA   0.0 0.0 -9.4 -5.8 -4.8 0.4 0.0 0.0   EBIT   0.0 0.0 -9.4 -5.8 -4.8 0.4 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -9.4 -5.8 -4.8 0.4 0.0 0.0   Net earnings   0.0 0.0 -9.4 -5.8 -4.8 0.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -9.4 -5.8 -4.8 0.4 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 17.3 11.5 12.1 12.4 -11.0 -11.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 11.0 11.0   Balance sheet total (assets)   0.0 0.0 17.3 11.5 12.1 11.5 0.0 0.0   Net Debt   0.0 0.0 -8.5 -1.4 -2.4 -2.7 11.0 11.0     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 11 5 3 6 6 6   Net sales growth   0.0% 0.0% 0.0% -49.0% -52.2% 130.1% 0.0% 0.0%   Gross profit   0.0 0.0 -8.6 -5.8 -4.8 1.4 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 33.2% 16.3% 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 -0.4 0.0 0.0   Balance sheet total (assets)   0 0 17 12 12 11 0 0   Balance sheet change%   0.0% 0.0% 0.0% -33.3% 5.0% -5.1% -100.0% 0.0%   Added value   0.0 0.0 -9.4 -5.8 -4.8 0.8 0.0 0.0   Added value %   0.0% 0.0% -88.7% -106.9% -187.0% 13.9% 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 1.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 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% -88.7% -106.9% -187.0% 7.4% 0.0% 0.0%   EBIT %   0.0% 0.0% -88.7% -106.9% -187.0% 7.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 108.6% 100.0% 100.0% 32.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -88.7% -106.9% -187.0% 5.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -88.7% -106.9% -187.0% 5.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -88.7% -106.9% -187.0% 7.4% 0.0% 0.0%   ROA %   0.0% 0.0% -54.2% -40.0% -40.8% 3.7% 0.0% 0.0%   ROI %   0.0% 0.0% -54.2% -40.0% -40.8% 3.6% 0.0% 0.0%   ROE %   0.0% 0.0% -54.2% -40.0% -40.8% 2.8% 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% 100.0% 100.0% 100.0% 92.9% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -16.1% 184.4% 184.4%   Relative net indebtedness %   0.0% 0.0% -80.2% -26.8% -91.6% -61.2% 184.4% 184.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 90.4% 25.1% 49.0% -610.0% 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  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 0.0 0.0 0.0 -2.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 -12.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 8.5 1.4 2.4 2.7 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 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 163.5% 213.7% 469.0% 193.5% 0.0% 0.0%   Net working capital   0.0 0.0 17.3 11.5 12.1 12.4 -5.5 -5.5   Net working capital %   0.0% 0.0% 163.5% 213.7% 469.0% 209.6% -92.2% -92.2%   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