Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VERDANE CAPITAL VI K/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e 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% 0.0% 0.0% 0.0% 0.0% 8.1% 8.1%   Credit score (0-100)   0 0 0 0 0 0 30 30   Credit rating   N/A N/A N/A N/A N/A N/A BB BB   Credit limit (kSEK)   0.0 0.0 0.0 0.0 71,598.1 43,480.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kSEK)  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e N/A Net sales   0 0 0 0 0 -14,148 -14,148 -14,148   Gross profit   0.0 0.0 0.0 0.0 415,540 -35,284 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 415,540 -35,284 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 415,540 -35,284 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 423,012.0 -42,211.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 423,012.0 -42,211.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 423,012 -42,211 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kSEK)  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e 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 0.0 0.0 0.0 446,060 449,852 72,862 72,862   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 451,646 450,239 72,862 72,862   Net Debt   0.0 0.0 0.0 0.0 -4,096 -4,091 -72,862 -72,862     See the entire balance sheet 1000.0 Volume  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e N/A Net sales   0 0 0 0 0 -14,148 -14,148 -14,148   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 0.0 415,540 -35,284 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 0 0 0 451,646 450,239 72,862 72,862   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -0.3% -83.8% 0.0%   Added value   0.0 0.0 0.0 0.0 415,540.0 -35,284.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 249.4% 0.0% 0.0%   Investments   0 0 0 0 0 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 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 249.4% 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% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 298.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 298.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 298.4% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 93.7% -7.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 94.8% -7.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 94.8% -9.4% 0.0% 0.0%   1000.0 Solidity  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 98.8% 99.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -2.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 26.2% 515.0% 515.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -1.0% 11.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 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  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e N/A Quick Ratio   0.0 0.0 0.0 0.0 16.9 166.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 16.9 166.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4,096.0 4,091.0 0.0 0.0   1000.0 Capital use efficiency  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e 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 78.1 6.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% -454.9% -515.0% -515.0%   Net working capital   0.0 0.0 0.0 0.0 88,936.0 63,969.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% -452.1% 0.0% 0.0%   1000.0 Employee efficiency  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013e N/A 2014e 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