Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCHÖNEBECK GVS TEKNIK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   2.7% 2.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.5% 4.6% 3.9% 5.2% 13.1% 12.8%   Credit score (0-100)   0 0 78 48 52 44 17 17   Credit rating   N/A N/A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 27.6 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 5,276 2,213 6,066 4,927 0.0 0.0   EBITDA   0.0 0.0 2,334 -863 1,162 799 0.0 0.0   EBIT   0.0 0.0 2,072 -1,145 469 152 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,598.0 -1,132.2 462.4 134.6 0.0 0.0   Net earnings   0.0 0.0 1,230.7 -1,132.2 302.3 94.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 2,074 -1,132 462 135 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 681 1,675 2,311 1,909 0.0 0.0   Shareholders equity total   0.0 0.0 2,248 1,115 1,666 1,761 1,261 1,261   Interest-bearing liabilities   0.0 0.0 3,686 6,562 0.0 -14.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 7,580 8,826 13,705 12,135 1,261 1,261   Net Debt   0.0 0.0 -1,900 741 -8,893 -6,358 -1,261 -1,261     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   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 5,276 2,213 6,066 4,927 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -58.1% 174.1% -18.8% -100.0% 0.0%   Employees   0 0 0 7 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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 7,580 8,826 13,705 12,135 1,261 1,261   Balance sheet change%   0.0% 0.0% 0.0% 16.4% 55.3% -11.5% -89.6% 0.0%   Added value   0.0 0.0 2,334.0 -862.6 751.2 798.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 419 712 -58 -1,048 -1,909 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 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 39.3% -51.7% 7.7% 3.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 27.4% -13.8% 4.2% 1.2% 0.0% 0.0%   ROI %   0.0% 0.0% 35.0% -16.6% 10.2% 8.9% 0.0% 0.0%   ROE %   0.0% 0.0% 54.8% -67.3% 21.7% 5.5% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 29.6% 12.6% 6.7% 8.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -81.4% -85.9% -765.4% -795.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 164.0% 588.4% 0.0% -0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 0.0% 0.4% -252.1% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.0 0.8 0.4 0.3 0.0 0.0   Current Ratio   0.0 0.0 1.3 0.9 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 5,585.2 5,820.8 8,892.5 6,344.2 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 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% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 1,566.5 -560.2 -11,887.5 -9,483.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -123 107 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -123 166 114 0 0   EBIT / employee   0 0 0 -164 67 22 0 0   Net earnings / employee   0 0 0 -162 43 14 0 0