Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IEX 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.2% 4.3% 3.5% 2.4% 1.6% 1.9% 12.0% 12.0%   Credit score (0-100)   44 48 52 63 73 70 20 20   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 15.7 2.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,251 4,668 6,101 6,436 6,423 7,118 0.0 0.0   EBITDA   1,013 1,144 2,033 2,641 2,357 3,306 0.0 0.0   EBIT   481 490 1,252 1,742 1,188 1,632 0.0 0.0   Pre-tax profit (PTP)   476.5 474.4 1,247.3 1,732.4 1,197.3 1,679.2 0.0 0.0   Net earnings   376.6 366.9 972.2 1,348.5 931.6 1,303.2 0.0 0.0   Pre-tax profit without non-rec. items   476 474 1,247 1,732 1,197 1,679 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   27.1 20.8 8.5 13.9 51.5 29.7 0.0 0.0   Shareholders equity total   1,047 1,414 2,386 3,734 4,666 5,187 1,665 1,665   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,112 2,397 3,078 4,896 6,858 8,448 1,665 1,665   Net Debt   -238 -179 -432 -1,671 -2,633 -3,656 -1,665 -1,665     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,251 4,668 6,101 6,436 6,423 7,118 0.0 0.0   Gross profit growth   11.9% 43.6% 30.7% 5.5% -0.2% 10.8% -100.0% 0.0%   Employees   9 11 10 11 11 13 0 0   Employee growth %   0.0% 22.2% -9.1% 10.0% 0.0% 18.2% -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)   2,112 2,397 3,078 4,896 6,858 8,448 1,665 1,665   Balance sheet change%   48.7% 13.5% 28.4% 59.1% 40.1% 23.2% -80.3% 0.0%   Added value   1,012.7 1,144.3 2,033.2 2,640.6 2,086.0 3,306.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -234 -601 -729 -356 -586 -524 -3,471 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   14.8% 10.5% 20.5% 27.1% 18.5% 22.9% 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 %   27.2% 21.7% 45.7% 43.7% 20.4% 21.9% 0.0% 0.0%   ROI %   45.4% 33.3% 58.2% 51.6% 25.8% 30.2% 0.0% 0.0%   ROE %   43.9% 29.8% 51.2% 44.1% 22.2% 26.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   49.6% 59.0% 77.5% 76.3% 77.9% 74.9% 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, %   -23.5% -15.6% -21.3% -63.3% -111.7% -110.6% 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.7 4.3 4.0 5.5 5.1 0.0 0.0   Current Ratio   1.2 1.7 4.3 4.0 2.7 2.0 0.0 0.0   Cash and cash equivalent   238.2 178.7 432.3 1,671.3 2,632.5 3,656.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   190.8 516.3 1,448.9 2,373.0 2,842.5 2,475.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   113 104 203 240 190 254 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 104 203 240 214 254 0 0   EBIT / employee   53 45 125 158 108 126 0 0   Net earnings / employee   42 33 97 123 85 100 0 0