Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IP EJENDOMME 2013 P/S 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   0.7% 0.6% 0.6% 1.9% 1.6% 0.8% 6.5% 6.5%   Credit score (0-100)   94 96 96 69 73 92 36 36   Credit rating   AA AA AA A A AA BBB BBB   Credit limit (kDKK)   365,185.0 525,847.9 614,778.8 1,466.9 12,747.2 571,901.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   18,641 19,765 18,014 16,524 23,416 24,480 24,480 24,480   Gross profit   18,650 19,772 19,395 17,405 23,911 24,585 0.0 0.0   EBITDA   -1,180 -9,420 12,603 67,528 -43,643 4,522 0.0 0.0   EBIT   6,820 7,541 5,403 5,828 -726 11,622 0.0 0.0   Pre-tax profit (PTP)   211,407.0 176,117.0 5,403.0 5,828.0 -726.0 11,622.0 0.0 0.0   Net earnings   211,407.0 176,117.0 487,454.0 -425,219.0 -241,934.0 257,041.0 0.0 0.0   Pre-tax profit without non-rec. items   204,511 159,156 494,654 -363,489 -284,851 249,941 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   377,100 394,700 387,500 424,792 543,300 425,400 0.0 0.0   Shareholders equity total   4,051,934 5,518,051 6,455,505 6,340,286 6,702,352 6,709,393 4,019,393 4,019,393   Interest-bearing liabilities   0.0 25,000 25,000 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,080,733 5,574,523 6,488,923 6,389,372 6,750,896 6,728,387 4,019,393 4,019,393   Net Debt   -26,596 -55,246 -33,471 -81,030 -212,147 -80,182 -4,019,393 -4,019,393     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   18,641 19,765 18,014 16,524 23,416 24,480 24,480 24,480   Net sales growth   10.2% 6.0% -8.9% -8.3% 41.7% 4.5% 0.0% 0.0%   Gross profit   18,650 19,772 19,395 17,405 23,911 24,585 0.0 0.0   Gross profit growth   155.5% 6.0% -1.9% -10.3% 37.4% 2.8% -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)   4,080,733 5,574,523 6,488,923 6,389,372 6,750,896 6,728,387 4,019,393 4,019,393   Balance sheet change%   20.9% 36.6% 16.4% -1.5% 5.7% -0.3% -40.3% 0.0%   Added value   17,420.0 8,180.0 5,403.0 5,828.0 -726.0 11,622.0 0.0 0.0   Added value %   93.4% 41.4% 30.0% 35.3% -3.1% 47.5% 0.0% 0.0%   Investments   8,000 16,961 -7,200 37,292 96,214 -117,900 -425,400 0   Net sales trend   3.0 4.0 -1.0 -2.0 1.0 2.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   -6.3% -47.7% 70.0% 408.7% -186.4% 18.5% 0.0% 0.0%   EBIT %   36.6% 38.2% 30.0% 35.3% -3.1% 47.5% 0.0% 0.0%   EBIT to gross profit (%)   36.6% 38.1% 27.9% 33.5% -3.0% 47.3% 0.0% 0.0%   Net Earnings %   1,134.1% 891.1% 2,706.0% -2,573.3% -1,033.2% 1,050.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1,091.2% 805.2% 2,745.9% -2,199.9% -1,216.5% 1,021.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1,097.1% 805.2% 2,745.9% -2,199.8% -1,216.5% 1,021.0% 0.0% 0.0%   ROA %   5.5% 3.3% 8.2% -5.6% -4.3% 3.7% 0.0% 0.0%   ROI %   5.5% 3.3% 8.2% -5.7% -4.4% 3.7% 0.0% 0.0%   ROE %   5.7% 3.7% 8.1% -6.6% -3.7% 3.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.3% 99.0% 99.5% 99.2% 99.3% 99.7% 100.0% 100.0%   Relative indebtedness %   154.5% 285.7% 185.5% 297.1% 207.3% 77.6% 0.0% 0.0%   Relative net indebtedness %   11.8% -120.3% -139.1% -193.3% -698.7% -250.0% -16,419.1% -16,419.1%   Net int. bear. debt to EBITDA, %   2,253.9% 586.5% -265.6% -120.0% 486.1% -1,773.2% 0.0% 0.0%   Gearing %   0.0% 0.5% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.2% 1.6% -0.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 3.6 26.6 1.7 4.6 4.6 0.0 0.0   Current Ratio   1.5 3.6 26.6 1.7 4.6 4.6 0.0 0.0   Cash and cash equivalent   26,596.0 80,246.0 58,471.0 81,030.0 212,147.0 80,182.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 %   180.7% 454.9% 336.4% 498.1% 954.7% 353.9% 16,419.1% 16,419.1%   Net working capital   11,555.0 65,213.0 58,324.0 33,223.0 175,001.0 67,640.0 0.0 0.0   Net working capital %   62.0% 329.9% 323.8% 201.1% 747.4% 276.3% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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