Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTERNATIONAL FURNITURE 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.4% 1.2% 1.2% 1.2% 1.1% 1.3% 9.6% 9.4%   Credit score (0-100)   80 82 80 82 83 81 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   97.4 297.9 217.6 264.3 411.0 155.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,032 6,174 8,012 6,908 7,134 5,985 0.0 0.0   EBITDA   1,957 1,873 3,515 2,074 2,768 1,408 0.0 0.0   EBIT   1,754 1,668 3,314 1,939 2,639 1,181 0.0 0.0   Pre-tax profit (PTP)   1,662.4 1,592.4 3,252.5 1,869.8 2,603.3 1,187.2 0.0 0.0   Net earnings   1,294.3 1,240.8 2,536.8 1,458.1 2,029.8 944.5 0.0 0.0   Pre-tax profit without non-rec. items   1,662 1,592 3,253 1,870 2,603 1,187 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   311 362 408 273 262 155 0.0 0.0   Shareholders equity total   6,250 8,191 7,728 6,486 7,116 6,060 3,180 3,180   Interest-bearing liabilities   4,641 3,281 0.0 3,750 3,349 5,785 0.0 0.0   Balance sheet total (assets)   13,184 15,992 12,001 12,841 13,198 14,183 3,180 3,180   Net Debt   470 1,777 -365 2,205 1,080 3,376 -3,180 -3,180     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,032 6,174 8,012 6,908 7,134 5,985 0.0 0.0   Gross profit growth   -0.6% 2.4% 29.8% -13.8% 3.3% -16.1% -100.0% 0.0%   Employees   10 11 11 11 10 10 0 0   Employee growth %   -16.7% 10.0% 0.0% 0.0% -9.1% 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)   13,184 15,992 12,001 12,841 13,198 14,183 3,180 3,180   Balance sheet change%   12.4% 21.3% -25.0% 7.0% 2.8% 7.5% -77.6% 0.0%   Added value   1,956.9 1,873.0 3,515.4 2,074.0 2,774.2 1,408.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -391 -154 -156 1,113 -132 -398 -1,482 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   29.1% 27.0% 41.4% 28.1% 37.0% 19.7% 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 %   14.1% 11.5% 23.7% 15.6% 20.3% 9.0% 0.0% 0.0%   ROI %   17.0% 15.0% 34.5% 21.6% 25.6% 11.0% 0.0% 0.0%   ROE %   21.2% 17.2% 31.9% 20.5% 29.8% 14.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   47.6% 51.3% 64.5% 50.5% 54.3% 42.7% 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, %   24.0% 94.9% -10.4% 106.3% 39.0% 239.7% 0.0% 0.0%   Gearing %   74.3% 40.1% 0.0% 57.8% 47.1% 95.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.2% 3.9% 3.8% 1.2% 1.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.9 1.2 1.2 0.6 0.8 0.6 0.0 0.0   Current Ratio   1.7 1.9 2.4 1.6 1.7 1.5 0.0 0.0   Cash and cash equivalent   4,170.8 1,504.3 365.3 1,545.4 2,269.2 2,409.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,897.1 6,703.6 6,194.9 3,705.1 4,338.2 3,604.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   196 170 320 189 277 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   196 170 320 189 277 141 0 0   EBIT / employee   175 152 301 176 264 118 0 0   Net earnings / employee   129 113 231 133 203 94 0 0