Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

04-12-2014 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  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   4.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1%   Bankruptcy risk   0.0% 25.1% 21.5% 14.6% 15.0% 15.5% 20.5% 18.0%   Credit score (0-100)   0 5 6 15 14 12 4 7   Credit rating   N/A B 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -166 -463 557 591 585 0.0 0.0   EBITDA   0.0 -234 -676 96.3 -8.0 -43.5 0.0 0.0   EBIT   0.0 -240 -692 91.9 -17.0 -43.5 0.0 0.0   Pre-tax profit (PTP)   0.0 -274.1 -730.0 33.0 -66.0 4.1 0.0 0.0   Net earnings   0.0 -295.5 -730.0 33.0 -66.0 4.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -274 -730 33.0 -66.0 4.1 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 6.4 3.3 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 -131 -861 -828 -894 -890 -950 -950   Interest-bearing liabilities   0.0 95.8 714 647 566 493 950 950   Balance sheet total (assets)   0.0 713 643 630 679 631 0.0 0.0   Net Debt   0.0 95.8 670 647 530 466 950 950     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 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 -166 -463 557 591 585 0.0 0.0   Gross profit growth   0.0% 0.0% -179.2% 0.0% 6.1% -1.1% -100.0% 0.0%   Employees   0 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 0.0% -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)   0 713 643 630 679 631 0 0   Balance sheet change%   0.0% 0.0% -9.8% -2.1% 7.8% -7.0% -100.0% 0.0%   Added value   0.0 -233.9 -676.4 96.3 -12.6 -43.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 33 -31 -20 -18 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 -1.0 -2.0 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% 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% 144.7% 149.3% 16.5% -2.9% -7.4% 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% -28.4% -58.9% 6.2% -1.1% 2.2% 0.0% 0.0%   ROI %   0.0% -250.7% -170.9% 13.5% -2.8% 6.5% 0.0% 0.0%   ROE %   0.0% -41.4% -107.7% 5.2% -10.1% 0.6% 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% -15.5% -57.3% -56.8% -56.8% -58.5% -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% -40.9% -99.0% 671.9% -6,625.0% -1,072.6% 0.0% 0.0%   Gearing %   0.0% -72.9% -82.8% -78.1% -63.3% -55.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 71.1% 9.5% 8.7% 8.1% 5.8% 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 0.1 0.1 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.7 0.5 0.6 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 43.8 0.1 36.0 26.7 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -216.9 -480.7 -504.7 -614.0 -680.1 -475.0 -475.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 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 -117 -338 32 -4 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -117 -338 32 -3 -14 0 0   EBIT / employee   0 -120 -346 31 -6 -14 0 0   Net earnings / employee   0 -148 -365 11 -22 1 0 0