Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mia Fabricius 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   7.5% 7.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 20.4% 24.9% 31.2% 22.2% 22.2%   Credit score (0-100)   0 0 0 7 3 1 4 3   Credit rating   N/A N/A N/A B B 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)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 40 13 16 16 16   Gross profit   0.0 0.0 0.0 30.8 5.5 -5.8 0.0 0.0   EBITDA   0.0 0.0 0.0 24.6 -4.4 -10.7 0.0 0.0   EBIT   0.0 0.0 0.0 24.6 -4.4 -11.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 24.6 -4.4 -11.9 0.0 0.0   Net earnings   0.0 0.0 0.0 19.2 -4.4 -11.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 24.6 -4.4 -11.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 19.2 14.7 8.3 8.3 8.3   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 27.4 16.2 3.6 8.3 8.3   Net Debt   0.0 0.0 0.0 -27.4 -16.2 -3.6 -8.3 -8.3     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 40 13 16 16 16   Net sales growth   0.0% 0.0% 0.0% 0.0% -67.4% 22.8% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 30.8 5.5 -5.8 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -82.3% 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 -4.8 0.0 0.0   Balance sheet total (assets)   0 0 0 27 16 4 8 8   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -40.9% -78.0% 132.3% 0.0%   Added value   0.0 0.0 0.0 24.6 -4.4 -5.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 61.6% -34.0% -36.6% 0.0% 0.0%   Investments   0 0 0 0 0 -1 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 61.6% -34.0% -66.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 61.6% -34.0% -74.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 79.9% -80.9% 202.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 48.0% -34.0% -74.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 48.0% -34.0% -66.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 61.6% -34.0% -74.3% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 89.8% -20.3% -120.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 128.4% -26.0% -103.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 100.0% -26.0% -103.1% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 70.0% 91.0% 63.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 20.6% 11.2% -29.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -48.0% -113.4% -51.8% -51.8% -51.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -111.3% 366.8% 33.4% 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 9.7 11.2 -0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 9.7 11.2 -0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 27.4 16.2 3.6 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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% 68.6% 124.6% 22.3% 51.8% 51.8%   Net working capital   0.0 0.0 0.0 24.6 14.7 8.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 61.6% 113.4% 51.8% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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