Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Agile R&D 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 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.0% 1.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 17.1% 20.3% 21.2% 21.2%   Credit score (0-100)   0 0 0 0 10 6 5 4   Credit rating   N/A N/A N/A N/A BB 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 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 240 0 0 0   Gross profit   0.0 0.0 0.0 0.0 193 -8.7 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 16.5 -10.6 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 16.5 -10.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 16.4 -10.6 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 11.8 -4.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 16.4 -10.6 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 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 0.0 12.8 8.1 11.8 11.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 -0.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 27.4 7.3 11.8 11.8   Net Debt   0.0 0.0 0.0 0.0 -13.8 -0.2 -11.8 -11.8     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 240 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 193 -8.7 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 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 0 27 7 12 12   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -73.3% 60.9% 0.0%   Added value   0.0 0.0 0.0 0.0 16.5 -10.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 6.9% 0.0% 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 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 6.9% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 6.9% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 8.5% 121.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 4.9% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 4.9% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 6.8% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 60.2% -60.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 128.8% -103.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 92.2% -44.3% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 46.7% 90.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 6.1% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.3% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -84.1% 2.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -6.1% 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% -22.8% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.0 1.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.7 -37.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 13.8 -0.3 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 9.0 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% 11.4% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 17.4 7.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 7.2% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 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