Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IBSEN EJENDOMME ApS 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  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% 0.4% 0.4%   Bankruptcy risk   0.7% 0.9% 0.7% 0.7% 1.4% 1.0% 8.3% 8.3%   Credit score (0-100)   96 89 94 94 78 86 29 29   Credit rating   AA A AA AA A A BB BB   Credit limit (kDKK)   836.1 574.9 851.8 914.5 79.8 585.3 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   754 878 785 688 0 0 0 0   Gross profit   436 357 627 494 381 476 0.0 0.0   EBITDA   3,763 357 541 1,939 41.2 112 0.0 0.0   EBIT   2,099 357 541 1,216 211 294 0.0 0.0   Pre-tax profit (PTP)   1,957.6 230.8 357.9 1,116.4 457.7 142.3 0.0 0.0   Net earnings   1,526.9 179.7 294.5 879.2 362.4 110.1 0.0 0.0   Pre-tax profit without non-rec. items   1,958 231 358 1,116 458 142 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   15,230 17,536 14,725 14,657 12,732 12,550 0.0 0.0   Shareholders equity total   7,900 8,080 8,374 9,254 8,416 8,526 8,401 8,401   Interest-bearing liabilities   6,704 8,943 6,758 5,988 4,196 4,281 0.0 0.0   Balance sheet total (assets)   15,405 17,803 15,882 16,098 13,596 13,630 8,401 8,401   Net Debt   6,558 8,726 5,631 5,729 3,345 3,333 -8,401 -8,401     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   754 878 785 688 0 0 0 0   Net sales growth   3.8% 16.5% -10.6% -12.4% -100.0% 0.0% 0.0% 0.0%   Gross profit   436 357 627 494 381 476 0.0 0.0   Gross profit growth   17.4% -18.0% 75.3% -21.2% -22.9% 25.0% -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 0.0 0.0 0.0   Balance sheet total (assets)   15,405 17,803 15,882 16,098 13,596 13,630 8,401 8,401   Balance sheet change%   16.0% 15.6% -10.8% 1.4% -15.5% 0.2% -38.4% 0.0%   Added value   2,099.4 357.5 540.7 1,216.3 211.0 293.8 0.0 0.0   Added value %   278.5% 40.7% 68.9% 176.8% 0.0% 0.0% 0.0% 0.0%   Investments   2,100 2,306 -2,811 -68 -1,925 -182 -12,550 0   Net sales trend   2.0 3.0 -1.0 -2.0 -3.0 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 %   499.2% 40.7% 68.9% 281.7% 0.0% 0.0% 0.0% 0.0%   EBIT %   278.5% 40.7% 68.9% 176.8% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   481.4% 100.0% 86.3% 246.2% 55.4% 61.7% 0.0% 0.0%   Net Earnings %   202.6% 20.5% 37.5% 127.8% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   423.2% 20.5% 37.5% 232.7% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   259.7% 26.3% 45.6% 162.2% 0.0% 0.0% 0.0% 0.0%   ROA %   14.6% 2.2% 3.2% 7.6% 4.8% 2.3% 0.0% 0.0%   ROI %   14.9% 2.2% 3.3% 7.7% 4.9% 2.4% 0.0% 0.0%   ROE %   21.4% 2.2% 3.6% 10.0% 4.1% 1.3% 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 %   51.3% 45.4% 52.7% 57.5% 61.9% 62.6% 100.0% 100.0%   Relative indebtedness %   920.4% 1,042.3% 896.8% 893.6% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   901.1% 1,017.6% 753.2% 856.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   174.3% 2,441.2% 1,041.3% 295.5% 8,109.9% 2,982.8% 0.0% 0.0%   Gearing %   84.9% 110.7% 80.7% 64.7% 49.9% 50.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 1.6% 2.4% 1.6% 5.0% 4.1% 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   0.2 0.1 1.0 3.9 2.2 2.8 0.0 0.0   Current Ratio   0.2 0.1 1.0 3.9 2.2 2.8 0.0 0.0   Cash and cash equivalent   145.5 216.3 1,127.5 258.8 850.9 947.9 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)   6.8 7.0 6.5 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 %   23.2% 30.4% 147.4% 209.5% 0.0% 0.0% 0.0% 0.0%   Net working capital   -867.9 -1,802.5 -17.5 1,073.6 475.4 697.0 0.0 0.0   Net working capital %   -115.1% -205.2% -2.2% 156.0% 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   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