Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jn. Hundetræning 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   5.4% 5.4% 5.4% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 17.7% 24.7% 16.9% 17.6% 17.6%   Credit score (0-100)   0 0 0 11 4 11 9 9   Credit rating   N/A N/A N/A B 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)  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 0 0 10 10 10   Gross profit   0.0 0.0 0.0 6.8 -7.8 -9.5 0.0 0.0   EBITDA   0.0 0.0 0.0 3.8 -7.8 -11.4 0.0 0.0   EBIT   0.0 0.0 0.0 3.8 -7.8 -11.4 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 9.0 -7.8 -11.4 0.0 0.0   Net earnings   0.0 0.0 0.0 6.8 -7.8 -11.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 2.4 -7.8 -11.4 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 6.8 7.8 -12.4 -12.4 -12.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 12.4 12.4   Balance sheet total (assets)   0.0 0.0 0.0 10.0 0.9 4.5 0.0 0.0   Net Debt   0.0 0.0 0.0 -9.4 -0.9 -2.5 12.4 12.4     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 0 0 10 10 10   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 6.8 -7.8 -9.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -22.7% 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 -1.9 0.0 0.0   Balance sheet total (assets)   0 0 0 10 1 5 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -91.1% 405.7% -100.0% 0.0%   Added value   0.0 0.0 0.0 3.8 -7.8 -9.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% -99.0% 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 1.0 -1.0 -2.0 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% 0.0% 0.0% -118.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% -118.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 56.0% 100.0% 119.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% -118.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% -118.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% -118.6% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 38.1% -142.5% -128.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 56.0% -106.5% -293.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 100.0% -106.5% -186.1% 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% 68.1% 53.0% -73.3% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 175.3% 128.6% 128.6%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 149.3% 128.6% 128.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -245.2% 11.5% 21.9% 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 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 3.1 -0.1 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 3.1 -0.1 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 9.4 0.9 2.5 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 75.8 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% 46.8% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 6.8 7.8 -12.4 -6.2 -6.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% -128.6% -64.3% -64.3%   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