Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOGHOLDERNE 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 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Bankruptcy risk for industry   3.1% 3.1% 3.1% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 38.4% 15.9% 29.0% 18.4% 18.4%   Credit score (0-100)   0 0 0 0 13 2 8 7   Credit rating   N/A N/A N/A C BB 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 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales   0 0 0 40 4 0 0 0   Gross profit   0.0 0.0 0.0 8.9 -0.5 0.0 0.0 0.0   EBITDA   0.0 0.0 0.0 8.9 -0.5 0.0 0.0 0.0   EBIT   0.0 0.0 0.0 8.9 -0.5 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 9.5 -0.5 0.0 0.0 0.0   Net earnings   0.0 0.0 0.0 9.5 -0.5 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 9.5 -0.5 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 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 5.6 5.0 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 4.6 5.5 0.0 0.0 0.0   Net Debt   0.0 0.0 0.0 -4.6 -5.5 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales   0 0 0 40 4 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -91.3% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 8.9 -0.5 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 5 6 0 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 18.9% -100.0% 0.0% 0.0%   Added value   0.0 0.0 0.0 8.9 -0.5 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 22.2% -15.4% 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 -2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 0.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 22.2% -15.4% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 22.2% -15.4% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.0% 100.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 23.6% -15.5% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 23.6% -15.5% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 23.6% -15.5% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 204.8% -10.6% 0.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 170.6% -10.2% 0.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 170.6% -10.3% 0.0% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 85.7% 91.1% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% -2.3% 14.1% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -13.9% -143.7% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -52.0% 1,026.2% 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  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 -5.0 11.2 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 -5.0 11.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 4.6 5.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 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 -10.9 44.6 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 11.5% 157.7% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 5.6 5.0 0.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 13.9% 143.7% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 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