Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VARC 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 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021e N/A 2022e N/A Bankruptcy risk for industry   1.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   0.0% 20.3% 20.4% 29.0% 29.0% 29.0% 18.4% 15.5%   Credit score (0-100)   0 7 7 2 3 2 7 12   Credit rating   N/A B B B B B B BB   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 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021e N/A 2022e N/A Net sales   0 80 5 0 0 0 0 0   Gross profit   0.0 66.3 -2.8 0.0 0.0 0.0 0.0 0.0   EBITDA   0.0 42.5 -17.5 0.0 0.0 0.0 0.0 0.0   EBIT   0.0 18.5 -17.9 0.0 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 18.5 -17.9 0.0 0.0 0.0 0.0 0.0   Net earnings   0.0 14.4 -17.9 0.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 18.5 -17.9 0.0 0.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021e N/A 2022e N/A Tangible assets total   0.0 13.9 13.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 18.5 0.6 0.0 0.0 0.0 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 15.7 8.4 0.0 0.0 0.0 0.0 0.0   Net Debt   0.0 -1.8 6.0 0.0 0.0 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021e N/A 2022e N/A Net sales   0 80 5 0 0 0 0 0   Net sales growth   0.0% 0.0% -94.4% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 66.3 -2.8 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 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 16 8 0 0 0 0 0   Balance sheet change%   0.0% 0.0% -46.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Added value   0.0 42.5 -17.5 0.0 0.0 0.0 0.0 0.0   Added value %   0.0% 53.2% -389.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -10 -0 -14 0 0 0 0   Net sales trend   0.0 0.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021e N/A 2022e N/A EBITDA %   0.0% 53.2% -389.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 23.1% -398.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 27.9% 644.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 18.0% -398.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 48.1% -389.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 23.1% -398.7% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 117.9% -149.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROI %   0.0% 121.2% -219.7% 0.0% 0.0% 0.0% 0.0% 0.0%   ROE %   0.0% 78.0% -188.2% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021e N/A 2022e N/A Equity ratio %   0.0% 70.5% 6.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 3.1% 173.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.9% 297.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -4.1% -34.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 88.7% 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  2015 N/A 2016 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021e N/A 2022e N/A Quick Ratio   0.0 4.1 -0.7 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 4.1 -0.7 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 1.8 -5.5 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 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% 2.2% -123.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 1.3 -13.4 0.0 0.0 0.0 0.0 0.0   Net working capital %   0.0% 1.7% -297.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2017/2 2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 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