Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Smilla Design 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 N/A 2018 N/A 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   3.6% 3.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 27.4% 19.0% 19.0%   Credit score (0-100)   0 0 0 0 0 3 7 6   Credit rating   N/A N/A N/A N/A N/A 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)  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 23 23 23   Gross profit   0.0 0.0 0.0 0.0 0.0 -67.8 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 0.0 -68.7 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 0.0 -68.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 0.0 -68.7 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 0.0 -68.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 0.0 -68.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 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 0.0 0.0 38.7 68.7 68.7   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 -28.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 0.0 16.5 68.7 68.7   Net Debt   0.0 0.0 0.0 0.0 0.0 -48.1 -68.7 -68.7     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 23 23 23   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 0.0 0.0 -67.8 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 -1.0 0.0 0.0   Balance sheet total (assets)   0 0 0 0 0 17 69 69   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 315.6% 0.0%   Added value   0.0 0.0 0.0 0.0 0.0 -67.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% -297.0% 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 0.0 0.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% -301.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% -301.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 0.0% 101.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% -301.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% -301.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% -301.2% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 0.0% -415.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% -674.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 0.0% -177.5% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 0.0% 63.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -97.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -183.0% -301.3% -301.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 0.0% 70.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -73.7% 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 N/A 2018 N/A 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 -0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 -0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 19.6 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 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% 0.0% 0.0% 72.5% 301.3% 301.3%   Net working capital   0.0 0.0 0.0 0.0 0.0 38.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 169.7% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 N/A 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