Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IB Gruppen IVS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   9.5% 9.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 38.8% 27.3% 37.1% 20.8% 23.1% 22.7%   Credit score (0-100)   0 0 0 3 1 6 4 3   Credit rating   N/A N/A C B C B B B   Credit limit (kDKK)   0.0 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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 3,497 3,419 3,000 2,022 2,022 2,022   Gross profit   0.0 0.0 807 816 620 256 0.0 0.0   EBITDA   0.0 0.0 365 99.6 309 -150 0.0 0.0   EBIT   0.0 0.0 365 99.6 309 -150 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 365.0 99.6 309.1 -150.5 0.0 0.0   Net earnings   0.0 0.0 365.0 90.6 296.7 -150.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 365 99.6 309 -151 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 365 90.6 297 151 151 151   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 179 131 127 47.1 151 151   Net Debt   0.0 0.0 -109 36.4 529 112 -151 -151     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 3,497 3,419 3,000 2,022 2,022 2,022   Net sales growth   0.0% 0.0% 0.0% -2.2% -12.3% -32.6% 0.0% 0.0%   Gross profit   0.0 0.0 807 816 620 256 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1.1% -23.9% -58.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 -378.7 0.0 0.0   Balance sheet total (assets)   0 0 179 131 127 47 151 151   Balance sheet change%   0.0% 0.0% 0.0% -27.0% -2.4% -63.0% 219.2% 0.0%   Added value   0.0 0.0 365.0 99.6 309.1 228.2 0.0 0.0   Added value %   0.0% 0.0% 10.4% 2.9% 10.3% 11.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 10.4% 2.9% 10.3% -7.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 10.4% 2.9% 10.3% -7.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 45.2% 12.2% 49.8% -58.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 10.4% 2.6% 9.9% -7.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 10.4% 2.6% 9.9% -7.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 10.4% 2.9% 10.3% -7.4% 0.0% 0.0%   ROA %   0.0% 0.0% 203.9% 64.3% 239.5% -172.4% 0.0% 0.0%   ROI %   0.0% 0.0% 100.3% 43.8% 159.6% -61.7% 0.0% 0.0%   ROE %   0.0% 0.0% 100.0% 39.8% 153.2% -67.3% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 66.2% 69.4% 63.7% 51.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% -5.3% 1.2% -5.6% -7.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -8.4% 2.2% 12.0% -1.6% -7.4% -7.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -29.9% 36.5% 171.2% -74.3% 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 -1.0 4.2 -0.8 -0.3 0.0 0.0   Current Ratio   0.0 0.0 -1.0 4.2 -0.8 -0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 109.0 -36.4 -529.3 -111.8 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 7.3 17.8 79.9 28.7 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% 5.1% 3.8% 4.2% 2.3% 7.4% 7.4%   Net working capital   0.0 0.0 364.0 99.6 296.7 190.8 0.0 0.0   Net working capital %   0.0% 0.0% 10.4% 2.9% 9.9% 9.4% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 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