Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTERESSENTSELSKABET HERNINGVEJ 1, RINGKØBING Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 2.0% 1.6% 1.3% 2.1% 2.0% 11.4% 11.4%   Credit score (0-100)   66 71 76 82 67 67 20 20   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 0.5 7.6 65.1 0.2 0.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   202 468 444 444 333 408 0.0 0.0   EBITDA   202 468 444 444 333 408 0.0 0.0   EBIT   151 417 393 393 282 357 0.0 0.0   Pre-tax profit (PTP)   121.5 394.6 374.0 379.9 259.2 333.6 0.0 0.0   Net earnings   121.5 394.6 374.0 379.9 259.2 333.6 0.0 0.0   Pre-tax profit without non-rec. items   121 395 374 380 259 334 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   4,592 4,541 4,490 4,439 4,389 4,338 0.0 0.0   Shareholders equity total   2,462 2,857 3,231 3,411 3,670 4,004 4,004 4,004   Interest-bearing liabilities   2,143 1,688 1,583 1,477 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,942 4,813 5,087 5,018 4,452 4,819 4,004 4,004   Net Debt   1,979 1,424 1,023 899 -63.1 -482 -4,004 -4,004     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   202 468 444 444 333 408 0.0 0.0   Gross profit growth   0.0% 132.1% -5.1% 0.0% -25.0% 22.4% -100.0% 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)   4,942 4,813 5,087 5,018 4,452 4,819 4,004 4,004   Balance sheet change%   0.0% -2.6% 5.7% -1.4% -11.3% 8.3% -16.9% 0.0%   Added value   150.7 417.1 393.3 393.4 282.1 356.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,541 -102 -102 -102 -102 -102 -4,338 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   74.8% 89.1% 88.5% 88.6% 84.7% 87.5% 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 %   3.1% 8.6% 7.9% 7.8% 6.0% 7.7% 0.0% 0.0%   ROI %   3.3% 9.1% 8.4% 8.1% 6.6% 9.3% 0.0% 0.0%   ROE %   4.9% 14.8% 12.3% 11.4% 7.3% 8.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   49.8% 59.4% 63.5% 68.0% 82.4% 83.1% 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, %   981.9% 304.4% 230.4% 202.3% -19.0% -118.2% 0.0% 0.0%   Gearing %   87.0% 59.1% 49.0% 43.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.2% 1.2% 0.9% 3.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.4 0.7 1.6 2.5 0.1 0.6 0.0 0.0   Current Ratio   0.4 0.7 1.6 2.5 0.1 0.6 0.0 0.0   Cash and cash equivalent   163.6 263.7 559.1 578.2 63.1 481.8 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -440.8 -100.0 217.6 342.2 -718.5 -334.1 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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