Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WHOLEBODYCHALLENGE 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   2.0% 2.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 12.4% 22.1% 24.3% 29.0% 18.4% 18.4%   Credit score (0-100)   0 0 21 5 4 3 7 7   Credit rating   N/A N/A BB B B 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 81 61 0 0 0 0   Gross profit   0.0 0.0 8.3 12.3 0.0 0.0 0.0 0.0   EBITDA   0.0 0.0 4.5 -1.6 10.0 0.0 0.0 0.0   EBIT   0.0 0.0 4.5 -1.6 5.0 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 4.5 -1.6 5.0 0.0 0.0 0.0   Net earnings   0.0 0.0 3.5 -1.3 5.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 4.5 -1.6 5.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 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 15.9 14.7 0.0 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 20.4 12.1 0.0 0.0 0.0 0.0   Net Debt   0.0 0.0 -9.3 -6.5 0.0 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 81 61 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -24.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 8.3 12.3 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 48.3% -100.0% 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 20 12 0 0 0 0   Balance sheet change%   0.0% 0.0% 0.0% -40.6% -100.0% 0.0% 0.0% 0.0%   Added value   0.0 0.0 4.5 -1.6 5.0 0.0 0.0 0.0   Added value %   0.0% 0.0% 5.6% -2.7% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -5 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 0.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 5.6% -2.7% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 5.6% -2.7% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 54.6% -13.3% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 4.4% -2.1% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 4.4% -2.1% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 5.6% -2.7% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 22.2% -10.0% 82.6% 0.0% 0.0% 0.0%   ROI %   0.0% 0.0% 28.4% -10.8% 69.9% 0.0% 0.0% 0.0%   ROE %   0.0% 0.0% 22.1% -8.3% 68.2% 0.0% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 78.3% 85.1% 0.0% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 5.5% -3.6% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -6.1% -14.2% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -206.7% 398.2% 0.0% 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 2.4 -3.4 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 4.6 -5.5 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 9.3 6.5 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 5.8 5.9 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 2.4 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 25.2% 19.7% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 15.9 14.3 0.0 0.0 0.0 0.0   Net working capital %   0.0% 0.0% 19.7% 23.3% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 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