Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IE HOLDING 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% 1.2%   Bankruptcy risk   1.5% 2.1% 1.8% 1.1% 1.0% 8.0% 8.6% 8.1%   Credit score (0-100)   78 69 71 83 87 29 29 30   Credit rating   A A A A A BB BB BB   Credit limit (kDKK)   13.9 0.3 2.6 230.6 359.0 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   660 445 172 317 302 195 0.0 0.0   EBITDA   242 126 172 317 302 195 0.0 0.0   EBIT   216 126 172 317 302 195 0.0 0.0   Pre-tax profit (PTP)   491.1 270.2 1,162.2 928.8 571.9 9,165.4 0.0 0.0   Net earnings   492.8 270.2 1,162.2 892.5 571.9 9,089.9 0.0 0.0   Pre-tax profit without non-rec. items   491 270 1,162 929 572 9,165 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   50.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,675 2,837 3,999 4,892 5,463 14,553 14,428 14,428   Interest-bearing liabilities   444 87.5 120 123 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,252 3,045 4,166 5,094 5,515 15,138 14,428 14,428   Net Debt   -1,214 -1,650 -2,383 -3,582 -2,382 -14,110 -14,428 -14,428     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   660 445 172 317 302 195 0.0 0.0   Gross profit growth   10.9% -32.5% -61.3% 83.7% -4.5% -35.5% -100.0% 0.0%   Employees   2 1 0 0 0 0 0 0   Employee growth %   0.0% -50.0% -100.0% 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)   3,252 3,045 4,166 5,094 5,515 15,138 14,428 14,428   Balance sheet change%   18.3% -6.4% 36.8% 22.3% 8.3% 174.5% -4.7% 0.0%   Added value   242.1 125.6 172.3 316.6 302.3 194.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 -50 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   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   32.8% 28.2% 100.0% 100.0% 100.0% 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 %   17.9% 8.4% 32.7% 20.5% 17.4% 88.8% 0.0% 0.0%   ROI %   18.7% 8.8% 33.4% 20.8% 17.6% 91.6% 0.0% 0.0%   ROE %   19.9% 9.8% 34.0% 20.1% 11.0% 90.8% 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 %   82.3% 93.2% 96.0% 96.0% 99.1% 96.1% 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, %   -501.5% -1,313.7% -1,382.8% -1,131.3% -788.1% -7,242.0% 0.0% 0.0%   Gearing %   16.6% 3.1% 3.0% 2.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.5% -1.6% 15.0% 16.8% 575.3% 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   3.2 8.7 15.2 18.5 68.1 25.9 0.0 0.0   Current Ratio   3.2 8.7 15.2 18.5 68.1 25.9 0.0 0.0   Cash and cash equivalent   1,658.1 1,737.1 2,502.5 3,704.2 2,382.2 14,109.7 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   823.1 1,608.2 2,365.0 1,030.2 1,325.5 12,255.9 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   121 126 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 126 0 0 0 0 0 0   EBIT / employee   108 126 0 0 0 0 0 0   Net earnings / employee   246 270 0 0 0 0 0 0