Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CTRL-IT 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  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 11.8% 11.3% 20.2% 18.0% 18.0%   Credit score (0-100)   0 0 0 23 23 6 9 8   Credit rating   N/A N/A N/A BB BB 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)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A Net sales   0 0 0 571 1,492 2,029 2,029 2,029   Gross profit   0.0 0.0 0.0 403 672 995 0.0 0.0   EBITDA   0.0 0.0 0.0 232 -124 -293 0.0 0.0   EBIT   0.0 0.0 0.0 232 -124 -461 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 230.1 -126.5 -460.8 0.0 0.0   Net earnings   0.0 0.0 0.0 175.9 -126.5 -460.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 230 -127 -461 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 430 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 176 49.6 -277 -277 -277   Interest-bearing liabilities   0.0 0.0 0.0 0.0 48.2 414 277 277   Balance sheet total (assets)   0.0 0.0 0.0 479 909 678 0.0 0.0   Net Debt   0.0 0.0 0.0 -114 -154 180 277 277     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A Net sales   0 0 0 571 1,492 2,029 2,029 2,029   Net sales growth   0.0% 0.0% 0.0% 0.0% 161.3% 36.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 403 672 995 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 66.9% 48.1% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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 0 479 909 678 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 90.0% -25.5% -100.0% 0.0%   Added value   0.0 0.0 0.0 232.2 -124.0 -292.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 40.7% -8.3% -14.4% 0.0% 0.0%   Investments   0 0 0 0 0 262 -430 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 -2.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 40.7% -8.3% -14.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 40.7% -8.3% -22.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 57.7% -18.4% -46.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 30.8% -8.5% -22.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 30.8% -8.5% -14.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 40.3% -8.5% -22.7% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 48.5% -17.9% -49.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 131.8% -90.5% -180.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 99.9% -112.1% -126.7% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 36.8% 9.7% -29.0% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 53.0% 57.6% 47.1% 13.7% 13.7%   Relative net indebtedness %   0.0% 0.0% 0.0% 33.0% 44.0% 35.6% 13.7% 13.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -49.1% 124.5% -61.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 97.1% -149.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 10.6% 0.2% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 1.6 2.0 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.6 1.1 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 113.9 202.5 233.5 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A Trade debtors turnover (days)   0.0 0.0 0.0 233.1 172.9 2.6 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 32.6 14.8 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 83.8% 60.9% 12.2% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 176.1 49.6 -707.4 -138.7 -138.7   Net working capital %   0.0% 0.0% 0.0% 30.8% 3.3% -34.9% -6.8% -6.8%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/6 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 2,029 0 0   Added value / employee   0 0 0 0 0 -293 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -293 0 0   EBIT / employee   0 0 0 0 0 -461 0 0   Net earnings / employee   0 0 0 0 0 -461 0 0