Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Energi Ikast Fibernet 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  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   1.0% 0.7% 0.7% 0.7% 0.6% 0.7% 7.7% 7.7%   Credit score (0-100)   89 96 96 95 96 93 32 32   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   2,089.4 3,773.0 3,935.9 4,059.9 4,306.2 4,481.6 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   4,609 4,739 4,703 4,984 5,126 5,881 0.0 0.0   EBITDA   4,609 4,739 4,703 4,984 5,126 5,881 0.0 0.0   EBIT   -1,246 -903 820 1,405 1,782 2,565 0.0 0.0   Pre-tax profit (PTP)   -361.0 4,890.0 941.0 1,532.0 1,993.0 3,463.0 0.0 0.0   Net earnings   1,389.0 5,096.0 752.0 1,274.0 1,589.0 4,047.0 0.0 0.0   Pre-tax profit without non-rec. items   -361 4,890 941 1,532 1,993 3,463 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   24,446 21,264 21,885 21,718 19,918 21,432 0.0 0.0   Shareholders equity total   34,373 39,469 40,221 41,495 43,084 47,131 27,131 27,131   Interest-bearing liabilities   8,154 829 4,211 1,461 1,094 2,380 0.0 0.0   Balance sheet total (assets)   42,776 40,564 44,990 43,324 44,847 49,818 27,131 27,131   Net Debt   7,986 282 3,609 1,383 370 2,273 -27,131 -27,131     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   4,609 4,739 4,703 4,984 5,126 5,881 0.0 0.0   Gross profit growth   17.0% 2.8% -0.8% 6.0% 2.8% 14.7% -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)   42,776 40,564 44,990 43,324 44,847 49,818 27,131 27,131   Balance sheet change%   -2.7% -5.2% 10.9% -3.7% 3.5% 11.1% -45.5% 0.0%   Added value   4,609.0 4,739.0 4,703.0 4,984.0 5,361.0 5,881.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,947 -8,824 -3,262 -3,746 -5,144 -1,802 -21,432 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 4.0 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 (%)   -27.0% -19.1% 17.4% 28.2% 34.8% 43.6% 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 %   -0.7% 11.8% 2.2% 3.5% 4.5% 7.3% 0.0% 0.0%   ROI %   -0.7% 11.9% 2.2% 3.5% 4.6% 7.4% 0.0% 0.0%   ROE %   4.1% 13.8% 1.9% 3.1% 3.8% 9.0% 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 %   80.4% 97.3% 89.4% 95.8% 96.1% 94.6% 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, %   173.3% 6.0% 76.7% 27.7% 7.2% 38.6% 0.0% 0.0%   Gearing %   23.7% 2.1% 10.5% 3.5% 2.5% 5.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.9% 0.0% 0.1% 0.1% 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   1.0 17.6 4.8 11.8 14.1 10.6 0.0 0.0   Current Ratio   1.0 17.6 4.8 11.8 14.1 10.6 0.0 0.0   Cash and cash equivalent   168.0 547.0 602.0 78.0 724.0 107.0 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   219.0 18,205.0 18,336.0 19,777.0 23,166.0 25,699.0 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   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