Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Iversen Entreprise 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  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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   3.6% 9.7% 11.2% 5.0% 12.0% 7.1% 18.1% 18.1%   Credit score (0-100)   54 25 20 43 19 10 8 8   Credit rating   BBB BB BB BBB BB BBB 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)  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   1,333 969 1,014 1,246 562 767 0.0 0.0   EBITDA   387 -41.7 -3.4 272 -170 232 0.0 0.0   EBIT   354 -91.7 -55.8 219 -222 201 0.0 0.0   Pre-tax profit (PTP)   266.2 -181.8 -181.1 173.5 -253.4 146.5 0.0 0.0   Net earnings   206.8 -142.8 -181.1 173.5 -253.4 169.1 0.0 0.0   Pre-tax profit without non-rec. items   266 -182 -181 174 -253 146 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   265 252 199 147 117 86.1 0.0 0.0   Shareholders equity total   257 14.0 -167 6.3 -247 -78.0 -128 -128   Interest-bearing liabilities   173 175 284 149 235 356 128 128   Balance sheet total (assets)   837 858 847 760 356 949 0.0 0.0   Net Debt   173 175 284 149 235 356 128 128     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   1,333 969 1,014 1,246 562 767 0.0 0.0   Gross profit growth   0.0% -27.3% 4.6% 23.0% -54.9% 36.4% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   837 858 847 760 356 949 0 0   Balance sheet change%   0.0% 2.5% -1.2% -10.3% -53.2% 166.6% -100.0% 0.0%   Added value   387.1 -41.7 -3.4 271.9 -170.0 231.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   231 -63 -105 -105 -83 -61 -86 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 1.0 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 (%)   26.5% -9.5% -5.5% 17.6% -39.5% 26.2% 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 %   42.3% -10.8% -6.0% 24.7% -32.6% 24.7% 0.0% 0.0%   ROI %   78.1% -28.6% -23.7% 100.0% -114.0% 68.1% 0.0% 0.0%   ROE %   80.5% -105.5% -42.1% 40.6% -139.9% 25.9% 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 %   30.7% 1.6% -16.5% 0.8% -41.0% -7.6% -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, %   44.6% -418.8% -8,270.4% 54.9% -138.0% 153.7% 0.0% 0.0%   Gearing %   67.3% 1,251.4% -169.6% 2,359.4% -95.0% -456.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   101.2% 51.9% 54.7% 21.3% 16.2% 18.5% 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   0.7 0.7 0.6 0.7 0.3 0.8 0.0 0.0   Current Ratio   1.1 0.7 0.6 0.8 0.4 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   34.9 -237.9 -366.6 -140.7 -363.7 -164.1 -64.0 -64.0   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   194 -21 -2 136 -170 232 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   194 -21 -2 136 -170 232 0 0   EBIT / employee   177 -46 -28 110 -222 201 0 0   Net earnings / employee   103 -71 -91 87 -253 169 0 0