Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ISOGVAND.DK 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 2019/6 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   16.1% 8.7% 5.1% 2.9% 2.2% 0.9% 9.3% 9.3%   Credit score (0-100)   12 30 43 57 66 86 26 26   Credit rating   BB BB BBB BBB BBB A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.2 428.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -12.5 3,487 3,658 4,887 7,668 12,501 0.0 0.0   EBITDA   -12.6 3,487 3,658 716 704 2,321 0.0 0.0   EBIT   -12.6 3,487 3,658 675 595 2,014 0.0 0.0   Pre-tax profit (PTP)   -32.0 1,106.9 324.7 653.7 499.5 1,928.2 0.0 0.0   Net earnings   -32.0 1,106.9 324.7 503.4 370.1 1,485.8 0.0 0.0   Pre-tax profit without non-rec. items   -32.0 3,487 3,658 654 500 1,928 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 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 0.0 251 565 437 0.0 0.0   Shareholders equity total   -438 669 993 1,384 1,604 3,090 2,890 2,890   Interest-bearing liabilities   436 0.0 0.0 0.0 112 147 0.0 0.0   Balance sheet total (assets)   4.6 2,572 3,739 4,975 4,284 6,785 2,890 2,890   Net Debt   436 0.0 0.0 -1,010 -327 147 -2,890 -2,890     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -12.5 3,487 3,658 4,887 7,668 12,501 0.0 0.0   Gross profit growth   0.0% 0.0% 4.9% 33.6% 56.9% 63.0% -100.0% 0.0%   Employees   1 0 0 7 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% -100.0% 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)   5 2,572 3,739 4,975 4,284 6,785 2,890 2,890   Balance sheet change%   -89.3% 55,376.4% 45.4% 33.1% -13.9% 58.4% -57.4% 0.0%   Added value   -12.6 3,487.2 3,658.5 716.0 636.0 2,321.4 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 0 210 205 -435 -437 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.8% 100.0% 100.0% 13.8% 7.8% 16.1% 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 %   -2.9% 231.3% 115.9% 15.5% 12.9% 36.4% 0.0% 0.0%   ROI %   -3.1% 231.9% 115.9% 25.2% 35.4% 80.5% 0.0% 0.0%   ROE %   -133.6% 328.8% 39.1% 42.4% 24.8% 63.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -99.0% 100.0% 100.0% 27.8% 37.4% 45.5% 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, %   -3,463.5% 0.0% 0.0% -141.1% -46.4% 6.3% 0.0% 0.0%   Gearing %   -99.5% 0.0% 0.0% 0.0% 7.0% 4.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 0.0% 0.0% 0.0% 170.3% 68.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 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 0.0 1.5 1.4 1.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.5 1.4 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,010.2 438.9 0.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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 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   -438.3 0.0 0.0 1,515.7 1,013.2 2,448.7 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 2019/6 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 0 0 0 0 0 0 0   Added value / employee   -13 0 0 102 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -13 0 0 102 0 0 0 0   EBIT / employee   -13 0 0 96 0 0 0 0   Net earnings / employee   -32 0 0 72 0 0 0 0