Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABC-TRYK ApS 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 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 10.7% 10.8% 9.0% 21.9% 18.1% 17.9%   Credit score (0-100)   0 0 25 25 29 5 8 7   Credit rating   N/A N/A BB BB 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 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Net sales   0 0 870 907 856 569 569 569   Gross profit   0.0 0.0 254 260 188 47.1 0.0 0.0   EBITDA   0.0 0.0 71.5 108 -29.6 -136 0.0 0.0   EBIT   0.0 0.0 56.6 78.1 -59.4 -165 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 56.5 78.1 -59.7 -166.4 0.0 0.0   Net earnings   0.0 0.0 42.6 60.3 -59.7 -197.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 56.5 78.1 -59.7 -166 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 134 104 74.6 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 144 204 144 -53.1 -253 -253   Interest-bearing liabilities   0.0 0.0 110 0.0 11.3 56.9 253 253   Balance sheet total (assets)   0.0 0.0 335 293 262 56.0 0.0 0.0   Net Debt   0.0 0.0 38.4 -89.8 -101 37.5 253 253     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Net sales   0 0 870 907 856 569 569 569   Net sales growth   0.0% 0.0% 0.0% 4.3% -5.7% -33.5% 0.0% 0.0%   Gross profit   0.0 0.0 254 260 188 47.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 2.5% -27.8% -74.9% -100.0% 0.0%   Employees   0 0 1 1 1 1 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 0 335 293 262 56 0 0   Balance sheet change%   0.0% 0.0% 0.0% -12.4% -10.6% -78.7% -100.0% 0.0%   Added value   0.0 0.0 71.5 107.9 -29.6 -135.8 0.0 0.0   Added value %   0.0% 0.0% 8.2% 11.9% -3.5% -23.9% 0.0% 0.0%   Investments   0 0 119 -60 -60 -104 0 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 8.2% 11.9% -3.5% -23.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 6.5% 8.6% -6.9% -29.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 22.3% 30.0% -31.6% -351.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 4.9% 6.6% -7.0% -34.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 6.6% 9.9% -3.5% -29.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 6.5% 8.6% -7.0% -29.2% 0.0% 0.0%   ROA %   0.0% 0.0% 16.9% 24.9% -21.4% -89.0% 0.0% 0.0%   ROI %   0.0% 0.0% 22.3% 34.1% -33.0% -155.8% 0.0% 0.0%   ROE %   0.0% 0.0% 29.7% 34.7% -34.3% -197.2% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 42.9% 69.5% 55.0% -48.7% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 22.0% 9.9% 13.8% 19.2% 44.5% 44.5%   Relative net indebtedness %   0.0% 0.0% 13.7% -0.0% 0.7% 15.8% 44.5% 44.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 53.7% -83.2% 340.5% -27.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 76.8% 0.0% 7.8% -107.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.3% 3.1% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.0 2.1 1.6 0.5 0.0 0.0   Current Ratio   0.0 0.0 1.0 2.1 1.6 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 71.9 89.8 111.9 19.4 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 33.5 27.5 19.1 22.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 31.4 34.3 28.5 35.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 23.1% 20.8% 21.9% 9.8% 0.0% 0.0%   Net working capital   0.0 0.0 9.3 99.4 69.6 -53.1 -126.6 -126.6   Net working capital %   0.0% 0.0% 1.1% 11.0% 8.1% -9.3% -22.2% -22.2%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Net sales / employee   0 0 870 907 856 569 0 0   Added value / employee   0 0 71 108 -30 -136 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 71 108 -30 -136 0 0   EBIT / employee   0 0 57 78 -59 -165 0 0   Net earnings / employee   0 0 43 60 -60 -197 0 0