Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SB GROUP 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   3.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.7%   Bankruptcy risk   0.0% 20.4% 21.7% 25.8% 21.5% 17.0% 20.4% 18.1%   Credit score (0-100)   0 7 6 3 5 10 4 7   Credit rating   N/A B B B B 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 23 14 0 0 0 0   Gross profit   0.0 -2.9 4.9 1.8 -4.3 0.0 0.0 0.0   EBITDA   0.0 -5.1 4.9 1.8 -4.3 -2.9 0.0 0.0   EBIT   0.0 -5.1 4.9 -4.8 -4.3 -2.9 0.0 0.0   Pre-tax profit (PTP)   0.0 -5.7 4.9 -4.8 -4.3 -2.9 0.0 0.0   Net earnings   0.0 -5.7 0.0 -4.8 -4.3 -2.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -5.7 4.9 -4.8 -4.3 -2.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 7.3 10.1 8.2 3.9 1.0 -12.0 -12.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 12.0 12.0   Balance sheet total (assets)   0.0 7.1 12.5 8.2 3.9 1.0 0.0 0.0   Net Debt   0.0 -0.5 -9.0 -7.1 -3.6 -0.3 12.0 12.0     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 23 14 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -40.8% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -2.9 4.9 1.8 -4.3 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -63.7% 0.0% 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 7 13 8 4 1 0 0   Balance sheet change%   0.0% 0.0% 76.6% -34.6% -52.5% -75.0% -100.0% 0.0%   Added value   0.0 -5.1 4.9 1.8 2.3 -2.9 0.0 0.0   Added value %   0.0% 0.0% 21.2% 13.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 -7 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 21.2% 13.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 21.2% -35.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 171.5% 100.0% -269.5% 100.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -35.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 13.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 21.2% -35.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -71.2% 50.1% -46.4% -70.8% -120.0% 0.0% 0.0%   ROI %   0.0% -68.8% 56.2% -52.4% -70.8% -120.0% 0.0% 0.0%   ROE %   0.0% -76.9% 0.0% -52.4% -70.8% -120.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 96.6% 80.9% 100.0% 100.0% 100.0% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 10.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -28.6% -51.8% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 9.6% -183.5% -398.1% 84.0% 9.1% 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 -9.8 3.8 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 -27.6 5.2 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.5 9.0 7.1 3.6 0.3 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 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% 54.0% 59.8% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 7.3 10.1 8.2 3.9 1.0 -6.0 -6.0   Net working capital %   0.0% 0.0% 43.7% 59.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 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