Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Palm Tree 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   5.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 37.1% 19.5% 24.5% 31.2% 31.2% 20.4% 20.4%   Credit score (0-100)   0 1 7 4 1 1 4 5   Credit rating   N/A C B B C C 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 92 0 0 0 0 0 0   Gross profit   0.0 30.0 -0.6 -5.1 0.0 0.0 0.0 0.0   EBITDA   0.0 0.5 -0.6 -5.1 0.0 0.0 0.0 0.0   EBIT   0.0 0.5 -0.6 -5.1 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.5 -0.6 -5.1 0.0 0.0 0.0 0.0   Net earnings   0.0 0.5 -0.6 -5.1 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.5 -0.6 -5.1 0.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 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 10.5 9.5 4.4 4.4 4.4 -5.1 -5.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 5.1 5.1   Balance sheet total (assets)   0.0 10.0 9.5 4.4 4.4 4.4 0.0 0.0   Net Debt   0.0 -10.0 -9.5 -4.4 -4.4 -4.4 5.1 5.1     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 92 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 30.0 -0.6 -5.1 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -779.1% 0.0% 0.0% 0.0% 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 10 9 4 4 4 0 0   Balance sheet change%   0.0% 0.0% -5.8% -53.9% 0.0% 0.0% -100.0% 0.0%   Added value   0.0 0.5 -0.6 -5.1 0.0 0.0 0.0 0.0   Added value %   0.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 1.5% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 4.6% -5.9% -73.8% 0.0% 0.0% 0.0% 0.0%   ROI %   0.0% 4.4% -5.8% -73.8% 0.0% 0.0% 0.0% 0.0%   ROE %   0.0% 4.4% -5.8% -73.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 96.1% 100.0% 100.0% 100.0% 100.0% -100.0% -100.0%   Relative indebtedness %   0.0% -0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -2,191.7% 1,630.7% 85.5% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 -23.9 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 -23.9 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 10.0 9.5 4.4 4.4 4.4 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 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 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% 10.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 10.5 9.5 4.4 4.4 4.4 -2.5 -2.5   Net working capital %   0.0% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 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