Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K. Ludvigsen 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 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 17.7% 25.2% 25.3% 18.4% 18.4%   Credit score (0-100)   0 0 0 11 4 3 8 7   Credit rating   N/A N/A N/A B B 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)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0   28 0 0 0   Gross profit   0.0 0.0 0.0 -83.6 -25.8 -5.2 0.0 0.0   EBITDA   0.0 0.0 0.0 -83.8 -26.3 -5.5 0.0 0.0   EBIT   0.0 0.0 0.0 -83.8 -26.3 -5.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -83.8 -26.3 -12.7 0.0 0.0   Net earnings   0.0 0.0 0.0 -83.8 -26.3 -12.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -83.8 -26.3 -12.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 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 16.3 15.3 12.7 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 6.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 34.5 2.7 6.6 0.0 0.0   Net Debt   0.0 0.0 0.0 -11.0 -5.0 -0.2 0.0 0.0     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 1 28 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 3,878.7% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -83.6 -25.8 -5.2 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 69.2% 79.7% 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 35 3 7 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -92.3% 148.4% -100.0% 0.0%   Added value   0.0 0.0 0.0 -83.8 -26.3 -5.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% -12,008.5% -94.6% 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 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% -12,008.5% -94.6% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -12,008.5% -94.6% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.3% 102.0% 105.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -12,009.9% -94.7% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% -12,009.9% -94.7% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -12,009.9% -94.7% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -242.8% -141.3% -118.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -361.4% -136.6% -39.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -514.6% -166.6% -90.9% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 47.2% 54.8% 67.6% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% 2,611.5% -45.4% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 47.1% -63.5% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 13.1% 19.2% 3.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 42.4% 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% 0.3% 0.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 1.9 -0.2 -1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.9 -0.2 -1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 17.9 5.0 0.2 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 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% 4,945.4% 9.6% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 16.3 15.3 12.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 2,334.0% 55.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 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