Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 2. februar 2018 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A Bankruptcy risk for industry   1.5% 1.5% 2.9% 2.9% 2.9% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.7% 7.6% 7.6%   Credit score (0-100)   0 0 0 0 0 96 34 33   Credit rating   N/A N/A N/A N/A N/A AA BB BB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 0.0 25.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A Net sales   0 0 0 0 0 1,250 1,250 1,250   Gross profit   0.0 0.0 0.0 0.0 0.0 160 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 0.0 21.8 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 0.0 3.8 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 0.0 -13.7 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 0.0 -10.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 0.0 -13.7 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 180 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 0.0 229 126 126   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 215 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 0.0 626 126 126   Net Debt   0.0 0.0 0.0 0.0 0.0 197 -126 -126     See the entire balance sheet 1.0 Volume  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A Net sales   0 0 0 0 0 1,250 1,250 1,250   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 0.0 160 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 673 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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 0 626 126 126   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -79.8% 0.0%   Added value   0.0 0.0 0.0 0.0 0.0 21.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 1.7% 0.0% 0.0%   Investments   0 0 0 0 0 167 -185 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   1.0 Profitability  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 1.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 0.0% 2.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% -0.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% -1.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 1.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 0.0% -4.8% 0.0% 0.0%   1.0 Solidity  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 0.0% 37.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 31.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 30.1% -10.1% -10.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 0.0% 904.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 93.7% 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% 18.3% 0.0% 0.0%   1.0 Liquidity  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 17.8 0.0 0.0   1.0 Capital use efficiency  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 46.3 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 39.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 33.0% 10.1% 10.1%   Net working capital   0.0 0.0 0.0 0.0 0.0 80.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 6.4% 0.0% 0.0%   1.0 Employee efficiency  2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017e N/A 2018e N/A Net sales / employee   0 0 0 0 0 2 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