Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Oldebjerg Savværk 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 18.1% 9.7% 10.8% 15.7% 17.6% 17.6%   Credit score (0-100)   0 0 9 27 24 12 8 8   Credit rating   N/A N/A B BB BB BB 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)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 48 12 9         Gross profit   0.0 0.0 19.5 5.8 5.5 -1.1 0.0 0.0   EBITDA   0.0 0.0 19.5 5.8 5.5 -1.1 0.0 0.0   EBIT   0.0 0.0 13.5 -3.2 -3.4 -10.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 13.4 -8.7 -3.6 -10.0 0.0 0.0   Net earnings   0.0 0.0 11.4 -8.7 -3.6 -10.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 13.4 -8.7 -3.6 -10.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 38.9 29.9 20.9 12.0 0.0 0.0   Shareholders equity total   0.0 0.0 11.4 2.7 -0.9 -11.2 -10.0 -10.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 10.0 10.0   Balance sheet total (assets)   0.0 0.0 37.7 34.7 26.4 16.6 0.0 0.0   Net Debt   0.0 0.0 -0.0 -4.7 -3.8 -2.8 10.0 10.0     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 48 12 9 0 0 0   Net sales growth   0.0% 0.0% 0.0% -75.5% -24.6% -96.0% 0.0% 0.0%   Gross profit   0.0 0.0 19.5 5.8 5.5 -1.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -70.2% -5.1% 0.0% 0.0% 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 38 35 26 17 0 0   Balance sheet change%   0.0% 0.0% 0.0% -8.0% -24.0% -37.2% -100.0% 0.0%   Added value   0.0 0.0 19.5 5.8 5.5 -1.1 0.0 0.0   Added value %   0.0% 0.0% 41.0% 50.0% 62.9% -298.9% 0.0% 0.0%   Investments   0 0 33 -18 -18 -18 -12 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 41.0% 50.0% 62.9% -298.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 28.5% -27.0% -39.2% -2,827.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 69.4% -54.1% -62.3% 946.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 24.0% -74.9% -41.1% -2,827.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 36.6% 2.1% 61.0% -298.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 28.2% -74.9% -41.1% -2,827.9% 0.0% 0.0%   ROA %   0.0% 0.0% 35.9% -8.7% -11.1% -36.4% 0.0% 0.0%   ROI %   0.0% 0.0% 118.3% -44.5% -254.2% 0.0% 0.0% 0.0%   ROE %   0.0% 0.0% 100.0% -123.4% -24.9% -46.7% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 30.3% 7.8% -3.3% -40.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 55.3% 274.6% 310.4% 7,835.2% 2,827.9% 2,827.9%   Relative net indebtedness %   0.0% 0.0% 55.2% 234.5% 267.6% 7,050.1% 2,827.9% 2,827.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -0.1% -80.2% -68.0% 262.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 -0.0 0.1 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.0 -0.0 0.1 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 4.7 3.8 2.8 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% -2.5% 41.1% 61.8% 1,296.6% 0.0% 0.0%   Net working capital   0.0 0.0 -27.5 -27.2 -21.9 -23.2 -5.0 -5.0   Net working capital %   0.0% 0.0% -57.7% -233.5% -248.5% -6,538.6% -1,413.9% -1,413.9%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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