Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

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

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1%   Bankruptcy risk   11.7% 15.8% 15.8% 17.2% 25.6% 9.4% 20.3% 18.0%   Credit score (0-100)   23 13 13 9 2 25 4 8   Credit rating   BB BB BB BB B BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -35.2 -24.4 104 87.5 93.0 -0.1 0.0 0.0   EBITDA   -35.2 -24.4 104 87.5 93.0 -0.1 0.0 0.0   EBIT   -35.2 -24.4 104 87.5 93.0 -0.1 0.0 0.0   Pre-tax profit (PTP)   -159.8 -145.7 22.8 -43.0 -68.9 -7.7 0.0 0.0   Net earnings   -159.8 -145.7 22.8 -43.0 -68.9 -7.7 0.0 0.0   Pre-tax profit without non-rec. items   -160 -146 22.8 -43.0 -68.9 -7.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -672 -818 -795 -838 -907 -914 -1,373 -1,373   Interest-bearing liabilities   3,019 3,008 3,022 3,113 2,009 2,009 1,373 1,373   Balance sheet total (assets)   2,347 2,235 2,254 2,302 1,124 1,103 0.0 0.0   Net Debt   3,011 3,003 2,966 3,009 888 906 1,373 1,373     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -35.2 -24.4 104 87.5 93.0 -0.1 0.0 0.0   Gross profit growth   95.9% 30.7% 0.0% -15.8% 6.3% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   2,347 2,235 2,254 2,302 1,124 1,103 0 0   Balance sheet change%   -36.8% -4.8% 0.9% 2.1% -51.2% -1.9% -100.0% 0.0%   Added value   -35.2 -24.4 103.9 87.5 93.0 -0.1 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -1.0% -0.8% 4.5% 2.8% 3.6% -0.0% 0.0% 0.0%   ROI %   -1.0% -0.8% 4.6% 2.8% 3.6% -0.0% 0.0% 0.0%   ROE %   -5.3% -6.4% 1.0% -1.9% -4.0% -0.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -22.3% -26.8% -26.1% -26.7% -44.6% -45.3% -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, %   -8,557.1% -12,316.2% 2,855.6% 3,438.9% 954.2% -896,723.8% 0.0% 0.0%   Gearing %   -449.4% -367.9% -380.3% -371.6% -221.6% -219.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.0% 3.8% 4.3% 6.3% 0.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.8 0.0 0.0 51.5 1.1 0.0 0.0   Current Ratio   0.0 49.9 0.0 0.0 51.5 1.1 0.0 0.0   Cash and cash equivalent   8.2 5.2 56.5 104.3 1,121.3 1,103.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,347.4 2,190.6 2,254.4 2,302.2 1,102.4 94.7 -686.4 -686.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -35 -24 104 87 93 -0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -35 -24 104 87 93 -0 0 0   EBIT / employee   -35 -24 104 87 93 -0 0 0   Net earnings / employee   -160 -146 23 -43 -69 -8 0 0