Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Andersen & Beyer 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   5.9% 5.9% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 12.0% 8.9% 3.5% 7.2% 17.8% 17.7%   Credit score (0-100)   0 0 22 30 55 35 8 8   Credit rating   N/A N/A BB BB BBB BBB 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 501 1,179 1,786 1,510 1,510 1,510   Gross profit   0.0 0.0 484 1,149 1,158 1,011 0.0 0.0   EBITDA   0.0 0.0 259 481 399 -6.9 0.0 0.0   EBIT   0.0 0.0 165 352 345 -126 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 139.7 340.2 315.5 -146.5 0.0 0.0   Net earnings   0.0 0.0 108.9 265.4 245.0 -171.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 140 340 316 -146 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 228 571 762 393 0.0 0.0   Shareholders equity total   0.0 0.0 48.8 314 549 377 -171 -171   Interest-bearing liabilities   0.0 0.0 375 456 583 230 171 171   Balance sheet total (assets)   0.0 0.0 489 943 1,346 677 0.0 0.0   Net Debt   0.0 0.0 216 247 186 23.5 171 171     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 501 1,179 1,786 1,510 1,510 1,510   Net sales growth   0.0% 0.0% 0.0% 135.1% 51.4% -15.4% 0.0% 0.0%   Gross profit   0.0 0.0 484 1,149 1,158 1,011 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 137.4% 0.8% -12.7% -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 0 489 943 1,346 677 0 0   Balance sheet change%   0.0% 0.0% 0.0% 92.8% 42.7% -49.7% -100.0% 0.0%   Added value   0.0 0.0 259.5 480.8 473.4 -6.9 0.0 0.0   Added value %   0.0% 0.0% 51.7% 40.8% 26.5% -0.5% 0.0% 0.0%   Investments   0 0 134 214 137 -488 -393 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 51.7% 40.8% 22.4% -0.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 32.9% 29.9% 19.3% -8.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 34.1% 30.7% 29.8% -12.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 21.7% 22.5% 13.7% -11.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 40.6% 33.4% 16.8% -3.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 27.8% 28.9% 17.7% -9.7% 0.0% 0.0%   ROA %   0.0% 0.0% 28.5% 47.5% 30.1% -12.4% 0.0% 0.0%   ROI %   0.0% 0.0% 33.0% 57.0% 36.3% -14.4% 0.0% 0.0%   ROE %   0.0% 0.0% 223.3% 146.2% 56.8% -37.0% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 10.0% 33.3% 40.8% 55.7% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 87.8% 53.4% 44.6% 19.8% 11.3% 11.3%   Relative net indebtedness %   0.0% 0.0% 56.2% 35.6% 22.4% 6.1% 11.3% 11.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 83.3% 51.3% 46.6% -339.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 768.3% 145.0% 106.2% 61.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.6% 5.1% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 7.5 3.8 2.7 4.1 0.0 0.0   Current Ratio   0.0 0.0 7.5 3.8 2.7 4.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 158.8 208.9 397.1 206.9 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 57.8 43.7 34.8 13.2 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% 52.0% 31.6% 32.7% 18.8% 0.0% 0.0%   Net working capital   0.0 0.0 225.8 273.9 370.5 214.5 -85.6 -85.6   Net working capital %   0.0% 0.0% 45.0% 23.2% 20.7% 14.2% -5.7% -5.7%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 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