Change language
dansk
English
suomi
svenska
Logout
CVR number
37324744
Industry
46.3700 Wholesale of coffee, tea, cocoa and spices
Main Page
Company Views
Dynamic Comparisons
Help
Overview
Financial Statements
Valuation
Bankruptcy Risk Comparisons
Variable Visualization
Generate Estimates
Confirm
Cancel
Report:
Credit risk report
Valuation report
Report language:
English
Swedish
Danish
Report format:
Pdf
Hide empty rows
Show hidden rows
DummyText
fromcoops global IVS
Estimate generation in progress, please wait...
0%
Quicksearch
from your own companies
XBRLDenmark
Analyst: XBRLDenmark
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%
3.5%
3.5%
3.5%
1.5%
1.5%
1.5%
1.5%
Bankruptcy risk
0.0%
0.0%
0.0%
0.0%
46.8%
46.8%
18.4%
18.4%
Credit score (0-100)
0
0
0
0
0
0
8
8
Credit rating
N/A
N/A
N/A
N/A
C
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
0
0
0
0
Gross profit
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
EBITDA
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
EBIT
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Pre-tax profit (PTP)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net earnings
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Pre-tax profit without non-rec. items
0.0
0.0
0.0
0.0
0.0
0.0
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
0.0
0.0
0.0
0.0
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
0.0
0.0
0.0
0.0
Net Debt
0.0
0.0
0.0
0.0
-0.0
-0.0
0.0
0.0
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
0
0
0
0
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
0.0
0.0
0.0
Gross profit growth
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0
0
0
Balance sheet change%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
-100.0%
0.0%
Added value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Added value %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0
0.0
0.0
EBIT trend
0.0
0.0
0.0
0.0
0.0
0.0
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%
0.0%
0.0%
0.0%
0.0%
EBIT %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
EBIT to gross profit (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Net Earnings %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Profit before depreciation and extraordinary items %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pre tax profit less extraordinaries %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
ROA %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
ROI %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
ROE %
0.0%
0.0%
0.0%
0.0%
0.0%
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%
100.0%
100.0%
0.0%
0.0%
Relative indebtedness %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Relative net indebtedness %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Net int. bear. debt to EBITDA, %
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0
0.0
0.0
0.0
Current Ratio
0.0
0.0
0.0
0.0
0.0
0.0
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
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%
0.0%
0.0%
0.0%
0.0%
Net working capital
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net working capital %
0.0%
0.0%
0.0%
0.0%
0.0%
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
Generate Estimates
Close
Are you sure you want to generate estimates? This will overwrite current estimate and may take some time.
Estimate years to keep:
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
The selected estimate years to keep aren't continuous with historical years. This may lead to undesired results on the kept years.
Confirm
Cancel