Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IVER MØRK 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% 1.3% 1.3%   Bankruptcy risk   0.9% 0.7% 6.7% 4.9% 4.8% 6.6% 16.6% 16.6%   Credit score (0-100)   91 96 35 43 44 35 11 11   Credit rating   A AA BBB BBB BBB BBB BB BB   Credit limit (kDKK)   505.6 731.2 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   6,997 6,700 275 492 503 -25.3 0.0 0.0   EBITDA   1,997 2,041 -1,062 -663 -526 -566 0.0 0.0   EBIT   1,892 1,974 -1,327 -797 -589 -619 0.0 0.0   Pre-tax profit (PTP)   1,903.0 1,924.9 -1,325.8 -791.6 -576.4 -646.0 0.0 0.0   Net earnings   1,478.1 1,497.7 -1,036.0 -712.5 -576.4 -803.0 0.0 0.0   Pre-tax profit without non-rec. items   1,903 1,925 -1,326 -792 -576 -646 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   655 1,759 583 414 398 1,585 0.0 0.0   Shareholders equity total   4,719 5,217 3,181 2,468 1,892 1,089 89.0 89.0   Interest-bearing liabilities   303 1,072 23.3 20.0 16.9 1,585 0.0 0.0   Balance sheet total (assets)   7,318 8,130 3,617 2,772 2,062 2,767 89.0 89.0   Net Debt   283 181 -2,205 -1,145 -694 586 -89.0 -89.0     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   6,997 6,700 275 492 503 -25.3 0.0 0.0   Gross profit growth   -20.7% -4.2% -95.9% 79.0% 2.3% 0.0% 0.0% 0.0%   Employees   9 8 2 2 2 2 0 0   Employee growth %   0.0% -11.1% -75.0% 0.0% 0.0% 0.0% -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)   7,318 8,130 3,617 2,772 2,062 2,767 89 89   Balance sheet change%   4.4% 11.1% -55.5% -23.4% -25.6% 34.2% -96.8% 0.0%   Added value   1,997.5 2,041.0 -1,062.5 -663.3 -455.8 -566.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -79 1,037 -1,441 -303 -79 1,134 -1,585 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% 29.5% -483.0% -162.0% -117.1% 2,446.3% 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 %   26.7% 25.7% -22.0% -24.4% -23.5% -25.5% 0.0% 0.0%   ROI %   42.5% 34.6% -27.1% -27.3% -25.8% -26.9% 0.0% 0.0%   ROE %   35.4% 30.1% -24.7% -25.2% -26.4% -53.9% 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 %   64.5% 64.2% 88.0% 89.1% 91.8% 39.4% 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, %   14.2% 8.9% 207.5% 172.6% 132.1% -103.5% 0.0% 0.0%   Gearing %   6.4% 20.5% 0.7% 0.8% 0.9% 145.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 8.3% 5.6% 63.5% 45.7% 3.7% 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   0.9 0.6 6.8 7.2 8.5 0.6 0.0 0.0   Current Ratio   2.6 2.2 6.9 7.8 9.8 0.7 0.0 0.0   Cash and cash equivalent   20.0 891.3 2,228.1 1,164.6 711.4 999.1 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   4,108.7 3,529.4 2,591.4 2,048.5 1,487.9 -502.2 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   222 255 -531 -332 -228 -283 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   222 255 -531 -332 -263 -283 0 0   EBIT / employee   210 247 -664 -398 -295 -309 0 0   Net earnings / employee   164 187 -518 -356 -288 -402 0 0