Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Flemming O. Nielsen IVS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   1.2% 1.2% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 7.9% 7.6% 21.0% 9.7% 20.4% 20.4%   Credit score (0-100)   0 0 33 34 5 27 5 4   Credit rating   N/A N/A BB BB B 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)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 389 376 -54.6 -45.1 0.0 0.0   EBITDA   0.0 0.0 33.5 140 -229 10.8 0.0 0.0   EBIT   0.0 0.0 14.5 102 -267 10.8 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 9.1 82.6 -284.8 3.2 0.0 0.0   Net earnings   0.0 0.0 4.9 64.0 -284.1 64.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 9.1 82.6 -285 3.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 283 245 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 5.9 69.9 -214 -150 -200 -200   Interest-bearing liabilities   0.0 0.0 129 79.6 165 210 200 200   Balance sheet total (assets)   0.0 0.0 437 458 25.0 78.1 0.0 0.0   Net Debt   0.0 0.0 50.9 -52.3 164 207 200 200     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 389 376 -54.6 -45.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -3.5% 0.0% 17.5% 0.0% 0.0%   Employees   0 0 1 1 1 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 0 437 458 25 78 0 0   Balance sheet change%   0.0% 0.0% 0.0% 4.7% -94.5% 212.0% -100.0% 0.0%   Added value   0.0 0.0 33.5 140.2 -229.3 10.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 264 -76 -283 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 3.7% 27.3% 489.3% -24.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 3.3% 22.9% -76.7% 4.7% 0.0% 0.0%   ROI %   0.0% 0.0% 3.8% 27.5% -101.5% 5.8% 0.0% 0.0%   ROE %   0.0% 0.0% 83.1% 168.7% -598.3% 124.9% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 1.4% 15.3% -89.5% -65.7% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 152.3% -37.3% -71.7% 1,907.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 2,180.1% 113.8% -77.1% -140.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.4% 18.9% 14.4% 4.1% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.9 1.4 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.9 1.4 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 78.4 131.9 0.7 3.4 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -24.4 56.2 -214.1 -210.9 -99.9 -99.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 33 140 -229 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 33 140 -229 11 0 0   EBIT / employee   0 0 15 102 -267 11 0 0   Net earnings / employee   0 0 5 64 -284 64 0 0