Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Your Age Silkeborg ApS 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 N/A 2017 2017/12 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Bankruptcy risk for industry   1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 551 47.9 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 106 -113 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 64.7 -179 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 40.3 -198.3 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 22.9 -154.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 40.3 -198 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 212 159 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 72.9 -81.7 -132 -132   Interest-bearing liabilities   0.0 0.0 0.0 0.0 215 255 132 132   Balance sheet total (assets)   0.0 0.0 0.0 0.0 695 403 0.0 0.0   Net Debt   0.0 0.0 0.0 0.0 57.5 247 132 132     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2019/4 2019 2020/4 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 0.0 0.0 551 47.9 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -91.3% -100.0% 0.0%   Employees   0 0 0 0 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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 0 0 695 403 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -42.0% -100.0% 0.0%   Added value   0.0 0.0 0.0 0.0 64.7 -113.4 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 0 0 171 -119 -159 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 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 2017/12 2018 2019/4 2019 2020/4 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% 0.0% 0.0% 11.7% -373.6% 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% 0.0% 0.0% 9.3% -30.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 22.2% -65.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 31.5% -64.9% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 10.5% -16.8% -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% 0.0% 0.0% 54.1% -217.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 294.5% -311.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 22.7% 8.3% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.3 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.7 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 157.4 7.5 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2019/4 2019 2020/4 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 0.0 0.0 -163.8 -266.4 -65.9 -65.9   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 N/A 2017 2017/12 2018 2019/4 2019 2020/4 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 32 -113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 53 -113 0 0   EBIT / employee   0 0 0 0 32 -179 0 0   Net earnings / employee   0 0 0 0 11 -155 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1