Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OF26GC 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 2019/5 2019 2020/5 2020e N/A 2021e N/A Bankruptcy risk for industry   0.4% 0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 7.7% 9.4% 23.3% 23.3%   Credit score (0-100)   0 0 0 0 33 27 4 3   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 2019/5 2019 2020/5 2020e N/A 2021e N/A Net sales   0 0 0 0 67 83 83 83   Gross profit   0.0 0.0 0.0 0.0 13.0 21.5 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 13.0 21.5 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 13.0 21.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 2.2 4.2 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 2.2 4.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 2.2 4.2 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 2019/5 2019 2020/5 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 801 801 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 52.2 56.4 6.4 6.4   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 0.0 201 196 6.4 6.4   Net Debt   0.0 0.0 0.0 0.0 600 605 -6.4 -6.4     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/5 2019 2020/5 2020e N/A 2021e N/A Net sales   0 0 0 0 67 83 83 83   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 23.5% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 13.0 21.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 65.8% -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 0 201 196 6 6   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -2.7% -96.7% 0.0%   Added value   0.0 0.0 0.0 0.0 13.0 21.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 19.3% 25.9% 0.0% 0.0%   Investments   0 0 0 0 801 0 -801 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 2019/5 2019 2020/5 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 19.3% 25.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 19.3% 25.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 3.3% 5.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 3.3% 5.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 3.3% 5.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 1.1% 2.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 4.2% 7.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 4.2% 7.8% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/5 2019 2020/5 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 25.9% 28.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 222.2% 168.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 1,115.2% 897.6% -7.8% -7.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 4,627.1% 2,816.3% 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  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/5 2019 2020/5 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.0 -4.0 -4.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 -4.0 -4.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 -599.6 -605.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/5 2019 2020/5 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% -893.0% -729.3% 7.8% 7.8%   Net working capital   0.0 0.0 0.0 0.0 -748.8 -744.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -1,115.2% -897.6% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/5 2019 2020/5 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