Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IF Forsikringscenter Slagelse 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% 0.8% 0.8%   Bankruptcy risk   2.2% 5.7% 4.1% 4.1% 6.9% 4.4% 13.2% 12.9%   Credit score (0-100)   68 42 49 48 34 46 17 18   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 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   3,983 3,278 6,857 11,206 7,039 4,909 0.0 0.0   EBITDA   666 56.6 355 1,727 221 438 0.0 0.0   EBIT   639 56.6 355 1,727 221 438 0.0 0.0   Pre-tax profit (PTP)   630.4 51.9 345.2 1,709.6 212.9 448.7 0.0 0.0   Net earnings   491.6 39.6 265.6 1,316.2 163.0 342.2 0.0 0.0   Pre-tax profit without non-rec. items   630 51.9 345 1,710 213 449 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   37.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   893 432 698 1,614 577 919 519 519   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,525 815 1,773 2,502 744 1,287 519 519   Net Debt   -1,239 -559 -1,349 -1,537 -190 -736 -519 -519     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   3,983 3,278 6,857 11,206 7,039 4,909 0.0 0.0   Gross profit growth   15.3% -17.7% 109.2% 63.4% -37.2% -30.3% -100.0% 0.0%   Employees   12 11 12 16 11 10 0 0   Employee growth %   0.0% -8.3% 9.1% 33.3% -31.3% -9.1% -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)   1,525 815 1,773 2,502 744 1,287 519 519   Balance sheet change%   56.8% -46.6% 117.6% 41.1% -70.2% 72.9% -59.7% 0.0%   Added value   666.4 56.6 354.5 1,727.1 221.2 437.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 -38 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   3.0 4.0 5.0 5.0 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 (%)   16.0% 1.7% 5.2% 15.4% 3.1% 8.9% 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 %   51.2% 4.8% 27.4% 80.8% 13.6% 44.2% 0.0% 0.0%   ROI %   86.2% 8.5% 62.7% 149.4% 20.2% 60.0% 0.0% 0.0%   ROE %   66.3% 6.0% 47.0% 113.8% 14.9% 45.7% 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 %   58.5% 53.1% 39.4% 64.5% 77.5% 71.4% 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, %   -186.0% -987.9% -380.4% -89.0% -85.9% -168.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 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   2.4 2.1 1.6 2.8 4.5 3.5 0.0 0.0   Current Ratio   2.4 2.1 1.6 2.8 4.5 3.5 0.0 0.0   Cash and cash equivalent   1,239.5 559.1 1,348.7 1,537.5 190.0 736.0 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   855.3 432.4 698.1 1,614.2 577.2 919.4 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   56 5 30 108 20 44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 5 30 108 20 44 0 0   EBIT / employee   53 5 30 108 20 44 0 0   Net earnings / employee   41 4 22 82 15 34 0 0