Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ibel Holding II 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 1.8% 1.0% 1.4% 1.3% 1.2% 21.7% 21.7%   Credit score (0-100)   0 73 87 78 80 81 4 4   Credit rating   N/A A A A A A B B   Credit limit (kDKK)   0.0 6.2 775.0 254.0 370.1 689.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 3,026 3,581 10,127 1,575 1,986 1,986 1,986   Gross profit   0.0 3,020 3,573 10,117 1,567 1,975 0.0 0.0   EBITDA   0.0 3,020 3,573 10,117 1,567 1,975 0.0 0.0   EBIT   0.0 3,020 3,573 10,117 1,567 1,975 0.0 0.0   Pre-tax profit (PTP)   0.0 3,020.1 3,573.1 10,117.1 1,567.0 1,975.4 0.0 0.0   Net earnings   0.0 3,020.1 3,573.1 10,117.1 1,567.0 1,975.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3,020 3,573 10,117 1,567 1,975 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 7,539 11,112 21,229 22,796 24,771 33.1 33.1   Interest-bearing liabilities   0.0 0.0 10.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 7,545 11,128 21,237 22,804 24,780 33.1 33.1   Net Debt   0.0 0.0 7.7 -9.7 -37.1 -41.8 -33.1 -33.1     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 3,026 3,581 10,127 1,575 1,986 1,986 1,986   Net sales growth   0.0% 0.0% 18.3% 182.8% -84.4% 26.0% 0.0% 0.0%   Gross profit   0.0 3,020 3,573 10,117 1,567 1,975 0.0 0.0   Gross profit growth   0.0% 0.0% 18.3% 183.1% -84.5% 26.1% -100.0% 0.0%   Employees   0 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)   0 7,545 11,128 21,237 22,804 24,780 33 33   Balance sheet change%   0.0% 0.0% 47.5% 90.8% 7.4% 8.7% -99.9% 0.0%   Added value   0.0 3,020.1 3,573.1 10,117.1 1,566.7 1,975.3 0.0 0.0   Added value %   0.0% 99.8% 99.8% 99.9% 99.4% 99.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 99.8% 99.8% 99.9% 99.4% 99.5% 0.0% 0.0%   EBIT %   0.0% 99.8% 99.8% 99.9% 99.4% 99.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 99.8% 99.8% 99.9% 99.5% 99.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 99.8% 99.8% 99.9% 99.5% 99.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 99.8% 99.8% 99.9% 99.5% 99.5% 0.0% 0.0%   ROA %   0.0% 40.0% 38.3% 62.5% 7.1% 8.3% 0.0% 0.0%   ROI %   0.0% 40.1% 38.3% 62.5% 7.1% 8.3% 0.0% 0.0%   ROE %   0.0% 40.1% 38.3% 62.6% 7.1% 8.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 99.9% 99.9% 100.0% 100.0% 100.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.2% 0.4% 0.1% 0.5% 0.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.2% 0.4% -0.0% -1.8% -1.7% -1.7% -1.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.2% -0.1% -2.4% -2.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.1 1.2 6.2 4.7 0.0 0.0   Current Ratio   0.0 0.0 0.1 1.2 6.2 4.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 2.3 9.7 37.1 41.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   0.0 365.0 286.2 301.2 347.2 318.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.1% 0.1% 3.3% 2.1% 1.7% 1.7%   Net working capital   0.0 -6.0 -13.7 1.9 43.3 33.1 0.0 0.0   Net working capital %   0.0% -0.2% -0.4% 0.0% 2.8% 1.7% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 3,026 3,581 10,127 1,575 1,986 0 0   Added value / employee   0 3,020 3,573 10,117 1,567 1,975 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3,020 3,573 10,117 1,567 1,975 0 0   EBIT / employee   0 3,020 3,573 10,117 1,567 1,975 0 0   Net earnings / employee   0 3,020 3,573 10,117 1,567 1,975 0 0