Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Komplet Fliserens ApS 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  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   7.8% 7.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 8.3% 8.4% 18.7% 18.4%   Credit score (0-100)   0 0 0 0 31 31 7 7   Credit rating   N/A N/A N/A N/A 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)  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 584 866 866 866   Gross profit   0.0 0.0 0.0 0.0 436 70.6 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 187 70.6 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 172 42.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 172.1 42.3 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 134.3 29.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 172 42.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 183 155 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 184 213 163 163   Interest-bearing liabilities   0.0 0.0 0.0 0.0 175 168 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 771 1,302 163 163   Net Debt   0.0 0.0 0.0 0.0 128 122 -163 -163     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 584 866 866 866   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 48.3% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 436 70.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -83.8% -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 0 771 1,302 163 163   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 68.9% -87.4% 0.0%   Added value   0.0 0.0 0.0 0.0 172.2 70.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 29.5% 8.1% 0.0% 0.0%   Investments   0 0 0 0 169 -56 -155 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 32.0% 8.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 29.5% 4.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 39.5% 60.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 23.0% 3.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 25.5% 6.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 29.5% 4.9% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 22.3% 4.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 47.0% 11.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 72.9% 14.6% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 23.9% 16.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 99.1% 124.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 91.2% 119.2% -18.9% -18.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 68.8% 172.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 94.7% 78.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.8 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 46.1 46.4 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 121.4 5.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 223.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 100.6% 132.4% 18.9% 18.9%   Net working capital   0.0 0.0 0.0 0.0 39.0 68.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 6.7% 7.9% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 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 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