Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

I&M Ejendomsservice 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% 5.5% 5.5%   Bankruptcy risk   4.0% 4.3% 8.4% 13.5% 8.9% 5.6% 16.2% 16.2%   Credit score (0-100)   51 49 29 16 27 39 11 11   Credit rating   BBB BBB BB BB BB BBB BB BB   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)  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   2,158 1,149 352 205 301 495 0.0 0.0   EBITDA   621 29.5 -340 -21.8 64.0 79.6 0.0 0.0   EBIT   621 29.5 -358 -91.4 64.0 65.4 0.0 0.0   Pre-tax profit (PTP)   620.8 27.4 -355.7 -92.6 58.1 52.2 0.0 0.0   Net earnings   484.2 22.4 -355.7 -92.6 139.3 29.3 0.0 0.0   Pre-tax profit without non-rec. items   621 27.4 -356 -92.6 58.1 52.2 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   0.0 87.0 69.6 0.0 0.0 85.8 0.0 0.0   Shareholders equity total   534 457 201 8.4 148 177 127 127   Interest-bearing liabilities   0.0 0.7 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   817 559 396 167 321 297 127 127   Net Debt   -615 -343 -120 -74.3 -75.4 -65.5 -127 -127     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   2,158 1,149 352 205 301 495 0.0 0.0   Gross profit growth   0.0% -46.8% -69.4% -41.8% 46.9% 64.6% -100.0% 0.0%   Employees   4 2 1 1 1 2 0 0   Employee growth %   0.0% -50.0% -50.0% 0.0% 0.0% 100.0% -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)   817 559 396 167 321 297 127 127   Balance sheet change%   0.0% -31.6% -29.1% -57.9% 92.2% -7.5% -57.2% 0.0%   Added value   620.9 29.5 -340.3 -21.8 133.6 79.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 87 -35 -139 0 72 -86 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 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 (%)   28.8% 2.6% -101.7% -44.6% 21.3% 13.2% 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 %   76.0% 4.3% -74.9% -32.5% 26.3% 21.2% 0.0% 0.0%   ROI %   116.2% 5.9% -108.0% -85.8% 81.1% 40.3% 0.0% 0.0%   ROE %   90.6% 4.5% -108.2% -88.5% 178.6% 18.0% 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 %   65.4% 81.7% 50.7% 5.0% 46.1% 59.7% 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, %   -99.1% -1,162.7% 35.4% 341.0% -117.8% -82.2% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 600.6% -535.6% 0.0% 0.0% 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 4.7 1.7 1.1 1.9 1.8 0.0 0.0   Current Ratio   2.8 4.7 1.7 1.1 1.9 1.8 0.0 0.0   Cash and cash equivalent   615.0 343.4 120.4 74.3 75.4 65.5 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   504.6 371.5 133.2 10.2 147.7 91.2 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   155 15 -340 -22 134 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   155 15 -340 -22 64 40 0 0   EBIT / employee   155 15 -358 -91 64 33 0 0   Net earnings / employee   121 11 -356 -93 139 15 0 0