Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IRON ART STÅLREOLER 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   1.7% 1.5% 2.1% 1.1% 1.0% 3.1% 14.5% 14.2%   Credit score (0-100)   75 78 68 82 87 56 15 15   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   1.3 5.5 0.1 49.2 100.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,169 1,233 1,097 1,553 1,745 1,272 0.0 0.0   EBITDA   332 367 345 481 639 153 0.0 0.0   EBIT   266 301 345 390 539 53.3 0.0 0.0   Pre-tax profit (PTP)   268.3 301.4 344.5 384.6 536.9 58.1 0.0 0.0   Net earnings   209.1 235.1 268.6 299.9 417.7 45.2 0.0 0.0   Pre-tax profit without non-rec. items   268 301 344 385 537 58.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   93.5 27.5 0.0 408 308 208 0.0 0.0   Shareholders equity total   586 621 690 790 907 553 353 353   Interest-bearing liabilities   0.0 0.0 33.7 0.0 0.0 6.2 0.0 0.0   Balance sheet total (assets)   1,139 1,326 1,427 1,374 1,536 1,196 353 353   Net Debt   -291 -432 -747 -573 -441 -284 -353 -353     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,169 1,233 1,097 1,553 1,745 1,272 0.0 0.0   Gross profit growth   -0.6% 5.4% -11.0% 41.6% 12.4% -27.1% -100.0% 0.0%   Employees   2 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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)   1,139 1,326 1,427 1,374 1,536 1,196 353 353   Balance sheet change%   0.2% 16.4% 7.6% -3.7% 11.8% -22.2% -70.5% 0.0%   Added value   332.0 366.9 344.8 481.3 630.8 153.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -132 -132 -28 316 -200 -200 -208 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   22.8% 24.4% 31.4% 25.1% 30.9% 4.2% 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 %   23.6% 24.7% 25.3% 27.9% 37.2% 4.3% 0.0% 0.0%   ROI %   48.3% 50.3% 51.9% 51.4% 63.3% 7.9% 0.0% 0.0%   ROE %   37.6% 38.9% 41.0% 40.5% 49.2% 6.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   51.5% 46.8% 48.3% 57.5% 59.1% 46.2% 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, %   -87.7% -117.8% -216.5% -119.1% -69.0% -185.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.9% 0.0% 0.0% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 26.7% 32.8% 0.0% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.7 1.8 1.9 1.6 2.2 1.4 0.0 0.0   Current Ratio   2.1 2.1 2.1 1.9 2.4 1.6 0.0 0.0   Cash and cash equivalent   291.1 432.4 780.3 573.1 441.3 290.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   554.9 668.6 759.5 460.3 722.9 366.9 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   166 183 172 160 210 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   166 183 172 160 213 51 0 0   EBIT / employee   133 150 172 130 180 18 0 0   Net earnings / employee   105 118 134 100 139 15 0 0