Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ILVA A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   16.5% 16.3% 0.0% 0.0% 1.3% 1.7% 4.8% 4.5%   Credit score (0-100)   11 11 0 0 78 72 45 47   Credit rating   BB BB N/A N/A A A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 3.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 1,353 1,391 1,391 1,391   Gross profit   0.0 0.0 0.0 0.0 256 253 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 24.4 6.0 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -4.4 -25.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -30.2 -46.4 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -28.6 -40.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -30.2 -46.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 67.9 60.5 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 172 175 152 152   Interest-bearing liabilities   0.0 0.0 0.0 0.0 10.4 10.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 468 575 152 152   Net Debt   0.0 0.0 0.0 0.0 -5.9 -0.2 -150 -150     See the entire balance sheet 1.0 Volume  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 1,353 1,391 1,391 1,391   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 2.8% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 256 253 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% 0.0% -1.3% -100.0% 0.0%   Employees   0 0 0 0 499 499 0 0   Employee growth %   -100.0% 0.0% 0.0% 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)   0 0 0 0 468 575 152 152   Balance sheet change%   -100.0% 0.0% 0.0% 0.0% 0.0% 22.9% -73.6% 0.0%   Added value   0.0 0.0 0.0 0.0 -4.4 6.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -0.3% 0.4% 0.0% 0.0%   Investments   -116 0 0 0 57 -38 -77 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1.0 Profitability  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 1.8% 0.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -0.3% -1.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% -1.7% -9.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -2.1% -2.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% -0.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -2.2% -3.3% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% -5.7% -7.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -14.6% -21.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -16.6% -23.3% 0.0% 0.0%   1.0 Solidity  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 45.7% 34.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 21.8% 28.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 20.6% 27.9% -10.8% -10.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -24.3% -2.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 6.0% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 69.2% 59.5% 0.0% 0.0%   1.0 Liquidity  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.4 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 16.3 10.7 0.0 0.0   1.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 11.2 12.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 30.5 36.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 26.5% 30.5% 10.8% 10.8%   Net working capital   0.0 0.0 0.0 0.0 62.8 25.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 4.6% 1.8% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/8 2020 2020/8 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 3 3 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