Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vedligeholdsvejlederen 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% 2.0% 2.0% 2.0% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 20.5% 50.3% 21.6% 21.2%   Credit score (0-100)   0 0 0 0 7 0 5 5   Credit rating   N/A N/A N/A N/A B 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)  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 0 123 0 0 0   Gross profit   0.0 0.0 0.0 0.0 89.3 6.5 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 50.9 8.6 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 47.0 8.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 47.0 8.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 36.7 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 47.0 8.0 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 27.7 -6.7 21.7 21.7   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 44.2 6.0 21.7 21.7   Net Debt   0.0 0.0 0.0 0.0 -41.7 -18.7 -21.7 -21.7     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 0 123 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 89.3 6.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -92.7% -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 0 0 44 6 22 22   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -86.5% 263.4% 0.0%   Added value   0.0 0.0 0.0 0.0 47.0 8.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 38.2% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -4 -1 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 2.0 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% 41.3% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 38.2% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 52.6% 122.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 29.8% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 32.9% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 38.2% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 106.4% 28.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 123.5% 30.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 132.3% 0.0% 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% 62.7% -42.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 5.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -28.9% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -82.0% -217.2% 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  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 7.2 -3.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 7.2 -3.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 41.7 18.7 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 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% 35.9% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 38.1 7.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 30.9% 0.0% 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