Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Small Living 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  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 16.8% 37.4% 18.9% 18.9%   Credit score (0-100)   0 0 0 0 12 1 8 7   Credit rating   N/A N/A N/A N/A BB 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)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 0 0 56 56 56   Gross profit   0.0 0.0 0.0 0.0 0.0 17.0 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 0.0 14.7 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 0.0 14.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -12.5 2.2 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -12.5 4.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 0.0 16.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e 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 22.5 27.0 -12.5 -12.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 12.5 12.5   Balance sheet total (assets)   0.0 0.0 0.0 0.0 26.9 25.7 0.0 0.0   Net Debt   0.0 0.0 0.0 0.0 -26.9 -25.7 12.5 12.5     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 0 0 56 56 56   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 17.0 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 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 27 26 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -4.4% -100.0% 0.0%   Added value   0.0 0.0 0.0 0.0 0.0 14.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 26.2% 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 1.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 26.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 26.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 0.0% 86.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 7.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 7.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 30.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 0.0% 64.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 68.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -55.4% 17.9% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 83.8% 95.6% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -2.2% 22.3% 22.3%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -48.1% 22.3% 22.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 0.0% -174.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.0 6.2 -20.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 6.2 -20.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 26.9 25.7 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e 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% 45.9% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 22.5 27.0 -6.2 -6.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 48.1% -11.1% -11.1%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e 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