Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Iversen Byg & Anlæg A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   1.5% 2.3% 2.0% 1.6% 1.5% 1.7% 7.4% 7.2%   Credit score (0-100)   78 64 67 74 75 72 33 34   Credit rating   A BBB A A A A BB BBB   Credit limit (kDKK)   36.4 0.1 1.0 35.0 71.9 11.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,429 7,398 7,950 15,413 12,270 8,695 0.0 0.0   EBITDA   3,490 1,496 2,499 9,485 4,863 4,546 0.0 0.0   EBIT   2,736 522 1,086 8,045 3,080 2,744 0.0 0.0   Pre-tax profit (PTP)   2,590.7 279.4 883.7 7,917.4 2,673.4 1,637.4 0.0 0.0   Net earnings   1,944.4 306.9 695.5 6,274.2 1,937.4 1,432.9 0.0 0.0   Pre-tax profit without non-rec. items   2,591 279 884 7,917 2,673 1,637 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   3,451 5,736 6,743 5,438 8,085 7,707 0.0 0.0   Shareholders equity total   4,389 4,695 5,391 11,665 12,288 13,720 12,387 12,387   Interest-bearing liabilities   3,030 6,943 6,640 7,674 16,005 20,378 0.0 0.0   Balance sheet total (assets)   10,817 18,188 19,403 31,096 39,374 42,651 12,387 12,387   Net Debt   3,030 6,943 6,636 7,668 15,995 20,363 -12,387 -12,387     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   9,429 7,398 7,950 15,413 12,270 8,695 0.0 0.0   Gross profit growth   22.7% -21.5% 7.4% 93.9% -20.4% -29.1% -100.0% 0.0%   Employees   0 10 9 9 10 6 0 0   Employee growth %   0.0% 0.0% -10.0% 0.0% 11.1% -40.0% -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)   10,817 18,188 19,403 31,096 39,374 42,651 12,387 12,387   Balance sheet change%   6.0% 68.1% 6.7% 60.3% 26.6% 8.3% -71.0% 0.0%   Added value   3,489.5 1,496.2 2,499.2 9,485.0 4,519.9 4,545.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,485 1,311 -407 -2,744 179 -1,495 -6,874 -834   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   29.0% 7.1% 13.7% 52.2% 25.1% 31.6% 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 %   26.0% 3.8% 5.8% 32.1% 9.1% 7.2% 0.0% 0.0%   ROI %   43.7% 5.7% 9.1% 50.7% 13.2% 9.4% 0.0% 0.0%   ROE %   53.0% 6.8% 13.8% 73.6% 16.2% 11.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   40.6% 25.8% 27.8% 37.5% 31.2% 32.2% 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, %   86.8% 464.1% 265.5% 80.8% 328.9% 447.9% 0.0% 0.0%   Gearing %   69.0% 147.9% 123.2% 65.8% 130.3% 148.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 5.5% 3.2% 2.6% 4.4% 7.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.1 1.2 1.5 1.3 1.3 0.0 0.0   Current Ratio   1.4 1.1 1.2 1.5 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 4.9 6.8 10.5 14.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,919.8 1,386.0 1,795.2 8,733.9 7,730.4 8,695.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 150 278 1,054 452 758 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 150 278 1,054 486 758 0 0   EBIT / employee   0 52 121 894 308 457 0 0   Net earnings / employee   0 31 77 697 194 239 0 0