Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Butik Lighuset 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   3.8% 3.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 13.0% 17.4% 10.9% 20.8% 19.6% 19.6%   Credit score (0-100)   0 0 20 11 24 6 6 5   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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 82 279 292 341 341 341   Gross profit   0.0 0.0 20.6 63.9 76.9 83.7 0.0 0.0   EBITDA   0.0 0.0 20.6 63.9 -3.1 -16.3 0.0 0.0   EBIT   0.0 0.0 17.7 63.9 -3.1 -16.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 17.7 63.9 -3.3 -16.7 0.0 0.0   Net earnings   0.0 0.0 13.7 49.9 -3.3 -16.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 17.7 63.9 -3.3 -16.7 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 32.0 70.8 61.0 64.0 44.0 44.0   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 32.0 70.8 61.0 48.1 44.0 44.0   Net Debt   0.0 0.0 -12.0 -47.3 -37.5 -44.6 -44.0 -44.0     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 82 279 292 341 341 341   Net sales growth   0.0% 0.0% 0.0% 239.0% 4.8% 16.8% 0.0% 0.0%   Gross profit   0.0 0.0 20.6 63.9 76.9 83.7 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 210.4% 20.4% 8.8% -100.0% 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 32 71 61 48 44 44   Balance sheet change%   0.0% 0.0% 0.0% 121.4% -13.9% -21.1% -8.5% 0.0%   Added value   0.0 0.0 20.6 63.9 -3.1 -16.3 0.0 0.0   Added value %   0.0% 0.0% 25.0% 22.9% -1.1% -4.8% 0.0% 0.0%   Investments   0 0 -3 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 3.0 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 25.0% 22.9% -1.1% -4.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 21.5% 22.9% -1.1% -4.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 85.9% 100.0% -4.0% -19.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 16.6% 17.9% -1.1% -4.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 20.2% 17.9% -1.1% -4.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 21.5% 22.9% -1.1% -4.9% 0.0% 0.0%   ROA %   0.0% 0.0% 55.3% 124.4% -4.7% -29.9% 0.0% 0.0%   ROI %   0.0% 0.0% 55.3% 124.4% -4.7% -26.1% 0.0% 0.0%   ROE %   0.0% 0.0% 42.8% 97.1% -5.1% -26.7% 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% 100.0% 100.0% 100.0% 80.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -4.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -14.5% -17.0% -12.8% -17.7% -12.9% -12.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -58.1% -74.0% 1,208.9% 273.5% 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 0.0 0.0 0.0 -2.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 -3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 12.0 47.3 37.5 44.6 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% 14.5% 18.2% 14.0% 14.1% 12.9% 12.9%   Net working capital   0.0 0.0 12.0 50.8 41.0 64.0 0.0 0.0   Net working capital %   0.0% 0.0% 14.5% 18.2% 14.0% 18.8% 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