Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUTIK MIDDELFARTVEJ 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   3.8% 3.8% 3.8% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 22.2% 23.0% 28.7% 17.3% 17.3%   Credit score (0-100)   0 0 0 6 5 2 10 9   Credit rating   N/A N/A N/A B B B BB BB   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 9 11 2 2 2   Gross profit   0.0 0.0 0.0 -2.0 -5.2 -8.3 0.0 0.0   EBITDA   0.0 0.0 0.0 -2.0 -5.2 -8.3 0.0 0.0   EBIT   0.0 0.0 0.0 -2.0 -5.2 -8.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -2.0 -5.2 -8.3 0.0 0.0   Net earnings   0.0 0.0 0.0 -1.5 -6.3 -8.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -2.0 -5.2 -8.3 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 19.0 14.9 7.9 -26.0 -26.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 26.0 26.0   Balance sheet total (assets)   0.0 0.0 0.0 13.9 8.6 2.2 0.0 0.0   Net Debt   0.0 0.0 0.0 -0.2 -0.9 -2.2 26.0 26.0     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 9 11 2 2 2   Net sales growth   0.0% 0.0% 0.0% 0.0% 21.0% -85.6% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -2.0 -5.2 -8.3 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -163.1% -60.1% 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 14 9 2 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -38.3% -73.8% -100.0% 0.0%   Added value   0.0 0.0 0.0 -2.0 -5.2 -8.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% -21.5% -46.7% -518.8% 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 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% -21.5% -46.7% -518.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -21.5% -46.7% -518.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -16.8% -57.0% -518.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% -16.8% -57.0% -518.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -21.5% -46.7% -518.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -14.2% -46.3% -153.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -10.4% -30.6% -72.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -8.1% -37.3% -72.7% 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% 78.8% 70.1% 58.2% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% -55.7% -57.3% -354.5% 1,627.2% 1,627.2%   Relative net indebtedness %   0.0% 0.0% 0.0% -57.7% -65.5% -494.3% 1,627.2% 1,627.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 9.5% 17.4% 27.0% 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 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 -0.0 -0.1 -0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 -2.7 -1.3 -0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.2 0.9 2.2 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 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 151.1% 77.1% 139.8% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 19.0 14.9 7.9 -13.0 -13.0   Net working capital %   0.0% 0.0% 0.0% 206.8% 134.4% 494.3% -813.6% -813.6%   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