Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SkovSørensen 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 2016/12 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% 20.5% 20.0% 39.4% 10.6% 16.0% 23.5% 23.5%   Credit score (0-100)   0 7 7 0 24 11 3 3   Credit rating   N/A B B C BB BB 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0   5 6 7         Gross profit   0.0 -0.1 1.1 5.2 1.2 -1.6 0.0 0.0   EBITDA   0.0 -0.6 0.5 4.7 0.7 -2.1 0.0 0.0   EBIT   0.0 -0.6 0.5 4.7 0.7 -2.1 0.0 0.0   Pre-tax profit (PTP)   0.0 -0.6 0.5 4.7 0.7 -2.1 0.0 0.0   Net earnings   0.0 0.0 0.5 3.7 0.5 -2.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -0.6 0.5 4.7 0.7 -2.1 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 11.4 11.9 16.6 40.2 38.2 1.0 1.0   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 11.4 12.4 15.7 40.5 38.3 1.0 1.0   Net Debt   0.0 -11.4 -11.2 -15.7 -21.2 -22.7 -1.0 -1.0     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 5 6 7 1 1 1   Net sales growth   0.0% 0.0% 1,744.2% 41.0% 1.0% -90.8% 0.0% 0.0%   Gross profit   0.0 -0.1 1.1 5.2 1.2 -1.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 382.0% -76.4% 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 11 12 16 41 38 1 1   Balance sheet change%   0.0% 0.0% 8.8% 26.0% 158.6% -5.6% -97.4% 0.0%   Added value   0.0 -0.6 0.5 4.7 0.7 -2.1 0.0 0.0   Added value %   0.0% -244.2% 11.8% 72.3% 10.1% -343.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -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% -244.2% 11.8% 72.3% 10.1% -343.9% 0.0% 0.0%   EBIT %   0.0% -244.2% 11.8% 72.3% 10.1% -343.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 602.0% 49.9% 89.3% 53.3% 128.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 11.8% 56.6% 7.9% -343.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 11.8% 56.6% 7.9% -343.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -244.2% 11.8% 72.3% 10.1% -343.9% 0.0% 0.0%   ROA %   0.0% -5.3% 4.5% 33.3% 2.3% -5.2% 0.0% 0.0%   ROI %   0.0% -5.3% 4.6% 32.8% 2.3% -5.3% 0.0% 0.0%   ROE %   0.0% 0.0% 4.6% 25.7% 1.8% -5.3% 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% 99.7% 96.0% 94.6% 99.3% 99.8% 100.0% 100.0%   Relative indebtedness %   0.0% 14.9% 10.9% -14.6% 4.3% 13.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -4,575.1% -232.8% -256.6% -320.0% -3,775.3% -167.3% -167.3%   Net int. bear. debt to EBITDA, %   0.0% 1,879.8% -2,064.8% -335.0% -3,215.9% 1,101.6% 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  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   0.0 308.9 24.8 -16.6 76.2 292.6 0.0 0.0   Current Ratio   0.0 308.9 24.8 -16.6 133.8 490.5 0.0 0.0   Cash and cash equivalent   0.0 11.4 11.2 15.7 21.2 22.7 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% 4,590.0% 270.8% 242.0% 568.9% 6,387.5% 167.3% 167.3%   Net working capital   0.0 11.4 11.9 16.6 36.9 38.2 0.0 0.0   Net working capital %   0.0% 4,575.1% 259.9% 256.6% 564.7% 6,374.5% 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