Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MULTITRADE 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 2017/5 2017 2018/5 2018e N/A 2019e N/A Bankruptcy risk for industry   1.5% 2.1% 2.1% 2.1% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 17.5% 14.0% 22.6% 22.6%   Credit score (0-100)   0 0 0 0 11 18 4 5   Credit rating   N/A N/A N/A N/A B BB 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 2017/5 2017 2018/5 2018e N/A 2019e N/A Net sales   0 0 0 0 343 6,483 6,483 6,483   Gross profit   0.0 0.0 0.0 0.0 4.4 518 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 4.4 518 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -51.1 451 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -66.1 451.1 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -66.1 451.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -66.1 451 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 2017/5 2017 2018/5 2018e N/A 2019e N/A Tangible assets total   0.0 0.0 0.0 0.0 222 119 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 -107 451 451 451   Interest-bearing liabilities   0.0 0.0 0.0 0.0 216 160 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 217 778 451 451   Net Debt   0.0 0.0 0.0 0.0 220 -427 -451 -451     See the entire balance sheet 1000.0 Volume  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/5 2017 2018/5 2018e N/A 2019e N/A Net sales   0 0 0 0 343 6,483 6,483 6,483   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 1,788.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 4.4 518 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 11,551.2% -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 0 217 778 451 451   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 259.0% -42.0% 0.0%   Added value   0.0 0.0 0.0 0.0 -51.1 517.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -14.9% 8.0% 0.0% 0.0%   Investments   0 0 0 0 167 -170 -119 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 2017/5 2017 2018/5 2018e N/A 2019e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 1.3% 8.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -14.9% 7.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% -1,148.8% 87.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -19.2% 7.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -3.1% 8.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -19.2% 7.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% -15.8% 81.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -23.6% 109.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -30.5% 135.1% 0.0% 0.0%   1000.0 Solidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/5 2017 2018/5 2018e N/A 2019e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% -33.0% 58.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 94.2% 5.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 95.3% -4.0% -7.0% -7.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 4,946.7% -82.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -202.4% 35.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 13.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/5 2017 2018/5 2018e N/A 2019e N/A Quick Ratio   0.0 0.0 0.0 0.0 -0.0 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 -0.0 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 -3.8 586.3 0.0 0.0   1000.0 Capital use efficiency  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/5 2017 2018/5 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 25.5 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% -1.5% 10.2% 7.0% 7.0%   Net working capital   0.0 0.0 0.0 0.0 -305.2 332.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -88.9% 5.1% 0.0% 0.0%   1000.0 Employee efficiency  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2017/5 2017 2018/5 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