Salon Schou IVS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark

 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6
Bankruptcy risk for industry  5.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 16.7% 13.0% 12.4%  
Credit score (0-100)  0 0 12 19 20  
Credit rating  N/A N/A BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 492 394 372  
EBITDA  0.0 0.0 50.4 -9.4 56.7  
EBIT  0.0 0.0 18.8 -16.5 49.9  
Pre-tax profit (PTP)  0.0 0.0 -1.1 -30.1 43.4  
Net earnings  0.0 0.0 -1.4 -23.9 33.7  
Pre-tax profit without non-rec. items  0.0 0.0 -1.1 -30.1 43.4  

 
See the entire income statement

Balance sheet (kDKK) 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6

Tangible assets total  0.0 0.0 15.2 11.4 7.6  
Shareholders equity total  0.0 0.0 -1.4 -25.2 8.4  
Interest-bearing liabilities  0.0 0.0 12.4 24.6 29.2  
Balance sheet total (assets)  0.0 0.0 86.8 84.6 132  

Net Debt  0.0 0.0 -11.7 13.8 -43.1  
 
See the entire balance sheet

Volume 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 492 394 372  
Gross profit growth  0.0% 0.0% 0.0% -20.0% -5.4%  
Employees  0 0 2 2 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% -50.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 87 85 132  
Balance sheet change%  0.0% 0.0% 0.0% -2.5% 56.0%  
Added value  0.0 0.0 50.4 15.0 56.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 -4 -14 -14  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 1.0 -1.0 1.0  

Profitability 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 3.8% -4.2% 13.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 21.3% -16.7% 41.2%  
ROI %  0.0% 0.0% 151.5% -89.2% 157.4%  
ROE %  0.0% 0.0% -1.6% -27.8% 72.4%  

Solidity 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6
Equity ratio %  0.0% 0.0% -1.6% -23.0% 6.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -23.3% -146.5% -76.1%  
Gearing %  0.0% 0.0% -894.4% -97.6% 346.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 320.6% 73.1% 24.0%  

Liquidity 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6
Quick Ratio  0.0 0.0 0.3 0.2 0.6  
Current Ratio  0.0 0.0 0.7 0.6 1.0  
Cash and cash equivalent  0.0 0.0 24.1 10.8 72.3  

Capital use efficiency 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 -28.6 -45.7 -4.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2015
N/A
2016
N/A
2017
2018/6
2018
2019/6
2019
2020/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 25 8 57  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 25 -5 57  
EBIT / employee  0 0 9 -8 50  
Net earnings / employee  0 0 -1 -12 34