Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMART VAT CONSULT 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  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Bankruptcy risk for industry   1.5% 2.6% 2.6% 2.6% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 30.8% 26.5% 23.4% 23.0%   Credit score (0-100)   0 0 0 0 1 4 4 4   Credit rating   N/A N/A N/A N/A C B 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)  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Net sales   0 0 0 0 17 11 11 11   Gross profit   0.0 0.0 0.0 0.0 16.9 0.6 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -10.9 0.6 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -10.9 0.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -11.0 0.6 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -11.0 0.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -11.0 0.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e 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 0.0 0.0 0.0 -1.0 6.3 6.3 6.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 -0.6 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 0.1 5.8 6.3 6.3   Net Debt   0.0 0.0 0.0 0.0 0.0 -0.6 -6.3 -6.3     See the entire balance sheet 1000.0 Volume  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Net sales   0 0 0 0 17 11 11 11   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -36.6% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 16.9 0.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -96.6% -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 0 6 6 6   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 4,634.4% 9.5% 0.0%   Added value   0.0 0.0 0.0 0.0 -10.9 0.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -64.2% 5.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 1.0 0.0 0.0   1000.0 Profitability  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -64.2% 5.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -64.2% 5.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% -64.8% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -64.5% 5.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -64.5% 5.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -64.5% 5.3% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% -944.8% 16.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 19.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -8,994.3% 17.7% 0.0% 0.0%   1000.0 Solidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% -89.4% 92.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 6.8% -5.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 6.8% -5.1% -58.7% -58.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 0.0% -96.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -8.7% 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% 0.0% 0.0% 0.0%   1000.0 Liquidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 -10.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 -10.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 -120.1 195.6 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% 0.7% 53.6% 58.7% 58.7%   Net working capital   0.0 0.0 0.0 0.0 -1.0 6.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -6.1% 58.7% 0.0% 0.0%   1000.0 Employee efficiency  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e 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