Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IP Egedal 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% 1.5% 1.5%   Bankruptcy risk   7.8% 7.3% 8.3% 6.9% 2.0% 3.6% 7.7% 7.7%   Credit score (0-100)   33 34 29 33 69 52 32 32   Credit rating   BB BBB BB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 8.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   -77.6 -48.0 50.0 -372 -213 -822 0.0 0.0   EBITDA   -77.6 -3.0 -132 -744 -426 -1,644 0.0 0.0   EBIT   -85.6 -3.0 -132 17,515 -426 -1,644 0.0 0.0   Pre-tax profit (PTP)   -86.2 -3.0 -132.0 17,884.0 -228.0 -527.0 0.0 0.0   Net earnings   -56.7 -9.1 -132.0 17,948.0 -277.0 -336.0 0.0 0.0   Pre-tax profit without non-rec. items   -86.2 -3.0 -132 17,512 -441 -1,349 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   1,741 1,741 1,741 22,514 37,640 49,012 0.0 0.0   Shareholders equity total   1,843 1,780 1,593 19,541 44,264 47,928 47,424 47,424   Interest-bearing liabilities   0.0 0.0 1.0 5,000 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,899 1,840 1,792 25,076 44,330 52,274 47,424 47,424   Net Debt   -85.8 -48.7 0.0 2,515 -6,415 -3,146 -47,424 -47,424     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   -77.6 -48.0 50.0 -372 -213 -822 0.0 0.0   Gross profit growth   -63.5% 38.1% 0.0% 0.0% 42.7% -285.9% 0.0% 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)   1,899 1,840 1,792 25,076 44,330 52,274 47,424 47,424   Balance sheet change%   -4.1% -3.1% -2.6% 1,299.3% 76.8% 17.9% -9.3% 0.0%   Added value   -77.6 -3.0 -132.0 17,515.0 -426.0 -1,644.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 0 -0 20,773 15,126 11,372 -49,012 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 -4.0 1.0 -1.0 -2.0 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 (%)   110.3% 6.3% -264.0% -4,708.3% 200.0% 200.0% 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 %   -4.4% -0.2% -7.3% 130.4% -1.2% -2.8% 0.0% 0.0%   ROI %   -4.5% -0.2% -7.8% 134.0% -1.2% -2.9% 0.0% 0.0%   ROE %   -3.0% -0.5% -7.8% 169.8% -0.9% -0.7% 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 %   97.1% 96.8% 88.9% 77.9% 99.9% 91.7% 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, %   110.5% 1,606.8% 0.0% -338.0% 1,505.9% 191.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 25.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.1% 0.6% 0.0% 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   2.8 1.7 0.3 0.5 101.4 0.8 0.0 0.0   Current Ratio   2.8 1.7 0.3 0.5 101.4 0.8 0.0 0.0   Cash and cash equivalent   85.8 48.7 1.0 2,485.0 6,415.0 3,146.0 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   102.1 39.0 -148.0 -2,973.0 6,624.0 -1,084.0 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   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