Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IBX af 17. marts 2022 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 3.3% 3.3% 0.9% 33.2% 8.1% 14.6% 14.6%   Credit score (0-100)   84 57 56 89 0 29 14 15   Credit rating   A BBB BBB A C BB BB BB   Credit limit (kDKK)   143.8 0.0 0.0 378.3 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,000 3,567 4,069 5,350 16,752 0.0 0.0 0.0   EBITDA   826 -154 101 1,763 12,444 0.0 0.0 0.0   EBIT   332 -740 -563 1,220 12,018 0.0 0.0 0.0   Pre-tax profit (PTP)   146.5 -916.2 -647.0 1,045.7 11,835.9 120.0 0.0 0.0   Net earnings   113.8 -719.7 -506.2 815.5 9,210.5 93.6 0.0 0.0   Pre-tax profit without non-rec. items   146 -916 -647 1,046 11,836 120 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   4,947 5,880 5,753 5,265 0.0 0.0 0.0 0.0   Shareholders equity total   4,104 3,384 2,878 3,693 12,904 997 497 497   Interest-bearing liabilities   3,738 4,842 5,562 2,884 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,060 11,466 10,503 10,736 16,050 4,120 497 497   Net Debt   3,738 4,842 5,562 2,884 0.0 0.0 -497 -497     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   4,000 3,567 4,069 5,350 16,752 0.0 0.0 0.0   Gross profit growth   -15.9% -10.8% 14.1% 31.5% 213.1% -100.0% 0.0% 0.0%   Employees   9 8 9 9 6 0 0 0   Employee growth %   12.5% -11.1% 12.5% 0.0% -33.3% -100.0% 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)   10,060 11,466 10,503 10,736 16,050 4,120 497 497   Balance sheet change%   -0.4% 14.0% -8.4% 2.2% 49.5% -74.3% -87.9% 0.0%   Added value   826.4 -153.7 100.7 1,762.8 12,560.3 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -426 347 -770 -832 -5,911 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 0.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   8.3% -20.7% -13.8% 22.8% 71.7% 0.0% 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 %   3.3% -6.7% -3.8% 11.5% 89.8% 1.2% 0.0% 0.0%   ROI %   3.9% -8.3% -4.8% 15.3% 120.1% 1.7% 0.0% 0.0%   ROE %   2.8% -19.2% -16.2% 24.8% 111.0% 1.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   40.8% 29.5% 27.4% 34.4% 80.4% 24.2% 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, %   452.4% -3,150.1% 5,523.1% 163.6% 0.0% 0.0% 0.0% 0.0%   Gearing %   91.1% 143.1% 193.3% 78.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 4.5% 4.4% 4.1% 12.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 0.6 0.6 0.7 5.1 1.3 0.0 0.0   Current Ratio   1.8 1.3 1.0 1.3 5.1 1.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,051.9 1,193.6 59.2 1,323.3 12,903.7 997.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   92 -19 11 196 2,093 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 -19 11 196 2,074 0 0 0   EBIT / employee   37 -92 -63 136 2,003 0 0 0   Net earnings / employee   13 -90 -56 91 1,535 0 0 0