Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rønde Communication and Consulting 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 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 14.8% 16.9% 21.8% 24.0% 23.6%   Credit score (0-100)   0 0 0 15 11 4 3 3   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)  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 201 203 93 93 93   Gross profit   0.0 0.0 0.0 192 198 92.2 0.0 0.0   EBITDA   0.0 0.0 0.0 1.0 -1.9 0.8 0.0 0.0   EBIT   0.0 0.0 0.0 1.0 -1.9 0.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 1.0 -2.2 0.6 0.0 0.0   Net earnings   0.0 0.0 0.0 1.0 -2.2 0.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 1.0 -2.2 0.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 N/A 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 0.0 0.0 1.0 1.2 0.6 1.2 1.2   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 0.0 0.0 42.1 13.0 4.2 1.2 1.2   Net Debt   0.0 0.0 0.0 -19.3 16.8 -3.8 -1.2 -1.2     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 201 203 93 93 93   Net sales growth   0.0% 0.0% 0.0% 0.0% 1.3% -54.1% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 192 198 92.2 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 3.1% -53.4% -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 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 42 13 4 1 1   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -69.1% -67.7% -70.7% 0.0%   Added value   0.0 0.0 0.0 1.0 -1.9 0.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.5% -1.0% 0.9% 0.0% 0.0%   Investments   0 0 0 0 0 -0 0 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 0.0% 0.5% -1.0% 0.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.5% -1.0% 0.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.5% -1.0% 0.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.5% -1.1% 0.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.5% -1.1% 0.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.5% -1.1% 0.6% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 2.3% -7.1% 7.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 100.1% -176.7% 65.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 100.1% -199.9% 65.4% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 0.0% 2.3% 9.4% 14.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 20.5% 5.8% 3.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 10.9% 14.1% -0.2% -1.3% -1.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -1,981.0% -866.7% -447.6% 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 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 1.0 1.1 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 19.3 -16.8 3.8 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 N/A 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 42.1 -7.6 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 345.9 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 20.9% 6.4% 4.5% 1.3% 1.3%   Net working capital   0.0 0.0 0.0 1.0 1.2 0.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.5% 0.6% 0.7% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 N/A 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