Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IFN Denmark 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% 0.6% 0.6%   Bankruptcy risk   1.3% 1.3% 0.6% 0.6% 2.0% 3.0% 8.3% 8.2%   Credit score (0-100)   81 81 97 96 68 56 29 30   Credit rating   A A AA AA A BBB BB BB   Credit limit (kDKK)   1,109.2 1,089.8 11,804.7 12,470.3 13.4 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   0.0 0.0 400 1,218 1,120 333 0.0 0.0   EBITDA   -36.9 -41.2 -669 -62.4 -237 -116 0.0 0.0   EBIT   -36.9 -41.2 -669 -62.4 -237 -116 0.0 0.0   Pre-tax profit (PTP)   -1,527.0 -690.9 5,256.0 7,686.9 -27,526.2 -33,814.7 0.0 0.0   Net earnings   -1,398.2 -583.5 5,350.4 7,782.1 -27,383.7 -33,610.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,527 -691 5,256 7,687 -27,526 -33,815 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   0.0 0.0 208 163 117 0.0 0.0 0.0   Shareholders equity total   95,643 95,139 122,511 130,431 103,117 69,506 10,747 10,747   Interest-bearing liabilities   23,930 19,616 22,362 25,427 21,052 33,477 0.0 0.0   Balance sheet total (assets)   120,160 114,978 156,061 157,269 124,565 103,533 10,747 10,747   Net Debt   23,930 19,616 22,362 25,243 18,437 33,477 -10,747 -10,747     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   0.0 0.0 400 1,218 1,120 333 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 204.9% -8.1% -70.3% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 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)   120,160 114,978 156,061 157,269 124,565 103,533 10,747 10,747   Balance sheet change%   -7.5% -4.3% 35.7% 0.8% -20.8% -16.9% -89.6% 0.0%   Added value   -36.9 -41.2 -669.4 -62.4 -236.6 -116.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 208 -45 -45 -117 0 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 -5.0 -5.0 -5.0 -5.0 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 (%)   0.0% 0.0% -167.5% -5.1% -21.1% -35.0% 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 %   -0.8% -0.2% 4.2% 5.1% -19.2% -28.4% 0.0% 0.0%   ROI %   -0.8% -0.2% 4.2% 5.2% -19.4% -28.6% 0.0% 0.0%   ROE %   -1.5% -0.6% 4.9% 6.2% -23.5% -38.9% 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 %   95.4% 99.3% 90.7% 93.7% 99.6% 98.2% 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, %   -64,937.7% -47,565.7% -3,340.6% -40,426.2% -7,792.3% -28,742.9% 0.0% 0.0%   Gearing %   25.0% 20.6% 18.3% 19.5% 20.4% 48.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.1% 1.9% 1.5% 1.8% 5.1% 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   0.1 0.4 0.1 0.1 12.9 8.8 0.0 0.0   Current Ratio   0.1 0.4 0.1 0.1 12.9 8.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 184.2 2,615.0 0.0 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   -5,158.9 -539.8 -3,579.7 -8,455.6 5,326.5 14,727.1 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   -37 -41 -669 -62 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -37 -41 -669 -62 0 0 0 0   EBIT / employee   -37 -41 -669 -62 0 0 0 0   Net earnings / employee   -1,398 -584 5,350 7,782 0 0 0 0