Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 28.01.2021 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   2.1% 2.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.4% 2.7% 3.3% 2.7% 12.1% 11.9%   Credit score (0-100)   0 0 81 62 57 62 19 19   Credit rating   N/A N/A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 29.4 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 0 0 0 0 0 0   Gross profit   0.0 0.0 2,692 5,526 5,421 4,533 0.0 0.0   EBITDA   0.0 0.0 760 1,596 1,383 895 0.0 0.0   EBIT   0.0 0.0 594 1,193 1,074 571 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 555.9 1,051.1 809.3 136.2 0.0 0.0   Net earnings   0.0 0.0 429.6 818.1 809.3 93.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 556 1,051 748 129 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 0.0 700 949 1,146 1,963 0.0 0.0   Shareholders equity total   0.0 0.0 2,336 3,154 3,964 4,057 1,731 1,731   Interest-bearing liabilities   0.0 0.0 2,072 4,404 77.8 4,761 0.0 0.0   Balance sheet total (assets)   0.0 0.0 6,368 12,884 15,318 13,847 1,731 1,731   Net Debt   0.0 0.0 1,980 3,828 74.8 4,752 -1,731 -1,731     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 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 2,692 5,526 5,421 4,533 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 105.3% -1.9% -16.4% -100.0% 0.0%   Employees   0 0 0 0 9 10 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 11.1% -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 6,368 12,884 15,318 13,847 1,731 1,731   Balance sheet change%   0.0% 0.0% 0.0% 102.3% 18.9% -9.6% -87.5% 0.0%   Added value   0.0 0.0 760.2 1,596.0 1,477.0 895.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 533 -155 -112 1,604 -3,074 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 2.0 3.0 4.0 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% 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% 22.1% 21.6% 19.8% 12.6% 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% 11.0% 13.0% 7.6% 3.9% 0.0% 0.0%   ROI %   0.0% 0.0% 15.9% 20.9% 18.5% 8.9% 0.0% 0.0%   ROE %   0.0% 0.0% 18.4% 29.8% 22.7% 2.3% 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% 36.7% 24.5% 25.9% 29.3% 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% 260.4% 239.8% 5.4% 530.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 88.7% 139.6% 2.0% 117.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 14.1% 6.1% 14.5% 18.3% 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 1.1 0.8 0.7 0.4 0.0 0.0   Current Ratio   0.0 0.0 2.2 1.4 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 92.1 575.8 3.1 8.9 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 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 3,115.4 3,142.9 2,658.2 880.9 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 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 0 164 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 154 90 0 0   EBIT / employee   0 0 0 0 119 57 0 0   Net earnings / employee   0 0 0 0 90 9 0 0