Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IC Ejendomme 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  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 1.6% 1.6% 1.4% 1.1% 7.8% 7.8%   Credit score (0-100)   0 0 75 74 76 83 30 31   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 11.8 12.9 51.6 939.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,261 1,095 1,199 3,365 0.0 0.0   EBITDA   0.0 0.0 1,261 1,095 1,199 3,365 0.0 0.0   EBIT   0.0 0.0 686 584 688 2,115 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 570.1 432.2 517.4 1,647.0 0.0 0.0   Net earnings   0.0 0.0 440.2 336.6 404.0 1,292.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 570 432 517 1,647 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 29,105 28,594 28,083 60,229 0.0 0.0   Shareholders equity total   0.0 0.0 6,940 7,277 7,681 26,089 25,939 25,939   Interest-bearing liabilities   0.0 0.0 21,741 21,163 19,756 31,118 0.0 0.0   Balance sheet total (assets)   0.0 0.0 29,462 29,321 28,474 62,798 25,939 25,939   Net Debt   0.0 0.0 21,383 20,598 19,511 30,344 -25,939 -25,939     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   0.0 0.0 1,261 1,095 1,199 3,365 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -13.2% 9.4% 180.7% -100.0% 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)   0 0 29,462 29,321 28,474 62,798 25,939 25,939   Balance sheet change%   0.0% 0.0% 0.0% -0.5% -2.9% 120.5% -58.7% 0.0%   Added value   0.0 0.0 1,261.2 1,095.3 1,198.6 3,364.5 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 28,530 -1,022 -1,022 30,896 -60,229 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   0.0% 0.0% 54.4% 53.3% 57.4% 62.8% 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 %   0.0% 0.0% 2.8% 2.0% 2.4% 4.7% 0.0% 0.0%   ROI %   0.0% 0.0% 2.8% 2.0% 2.4% 4.8% 0.0% 0.0%   ROE %   0.0% 0.0% 6.3% 4.7% 5.4% 7.7% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 23.6% 24.8% 27.0% 41.5% 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, %   0.0% 0.0% 1,695.5% 1,880.6% 1,627.8% 901.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 313.3% 290.8% 257.2% 119.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.3% 0.7% 0.8% 2.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.1 0.0 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 357.3 565.4 244.4 773.9 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   0.0 0.0 -9,289.9 -8,590.0 -8,230.1 52.5 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  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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