Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet Industrivej Vest 5 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.2% 4.8% 4.4% 5.6% 6.9% 7.4% 13.0% 13.0%   Credit score (0-100)   44 46 47 39 34 32 18 18   Credit rating   BBB BBB BBB BBB BBB BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   210 208 197 -19.5 -18.6 -9.1 0.0 0.0   EBITDA   211 208 197 -26.5 -18.6 -9.1 0.0 0.0   EBIT   196 191 180 -31.9 -24.4 -9.1 0.0 0.0   Pre-tax profit (PTP)   181.0 186.0 176.0 40.9 -187.6 116.6 0.0 0.0   Net earnings   140.0 145.0 137.0 49.5 -188.1 116.6 0.0 0.0   Pre-tax profit without non-rec. items   181 186 176 40.9 -188 117 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,935 1,929 1,917 5.7 0.0 0.0 0.0 0.0   Shareholders equity total   1,551 1,588 1,614 1,551 1,248 1,247 1,000 1,000   Interest-bearing liabilities   526 242 120 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,516 2,378 2,290 1,573 1,255 1,263 1,000 1,000   Net Debt   233 75.0 -53.0 -1,555 -1,245 -1,225 -1,000 -1,000     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   210 208 197 -19.5 -18.6 -9.1 0.0 0.0   Gross profit growth   -84.0% -1.0% -5.3% 0.0% 4.4% 51.3% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   2,516 2,378 2,290 1,573 1,255 1,263 1,000 1,000   Balance sheet change%   -6.8% -5.5% -3.7% -31.3% -20.2% 0.6% -20.8% 0.0%   Added value   211.0 208.0 197.0 -26.5 -19.0 -9.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -23 -29 -1,917 -11 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   93.3% 91.8% 91.4% 163.7% 130.8% 100.0% 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 %   8.1% 8.2% 8.0% 2.5% -1.2% 9.3% 0.0% 0.0%   ROI %   9.5% 9.4% 9.5% 2.8% -1.2% 9.4% 0.0% 0.0%   ROE %   9.1% 9.2% 8.6% 3.1% -13.4% 9.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.6% 66.8% 70.5% 98.6% 99.4% 98.7% 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, %   110.4% 36.1% -26.9% 5,862.5% 6,683.4% 13,504.8% 0.0% 0.0%   Gearing %   33.9% 15.2% 7.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 3.9% 6.1% 11.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 0.9 0.9 70.8 179.3 78.7 0.0 0.0   Current Ratio   1.1 0.9 0.9 70.8 179.3 78.7 0.0 0.0   Cash and cash equivalent   293.0 167.0 173.0 1,555.3 1,245.2 1,225.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   28.0 -32.0 -41.0 468.0 338.4 211.5 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   211 208 197 -27 -19 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   211 208 197 -27 -19 -9 0 0   EBIT / employee   196 191 180 -32 -24 -9 0 0   Net earnings / employee   140 145 137 50 -188 117 0 0