Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INVESTERINGS- OG EJENDOMSANPARTSSELSKABET AF 21. APRIL 2008 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.0% 3.4% 3.2% 5.3% 5.3% 2.8% 18.7% 18.7%   Credit score (0-100)   51 55 55 40 42 58 7 7   Credit rating   BBB BBB BBB BBB BBB BBB B B   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   68 69 69 0 0 81 81 81   Gross profit   68.3 68.6 68.8 31.7 31.7 81.5 0.0 0.0   EBITDA   68.3 68.6 68.8 31.7 31.7 81.5 0.0 0.0   EBIT   68.3 68.6 68.8 31.7 31.7 81.5 0.0 0.0   Pre-tax profit (PTP)   21.2 29.4 42.6 3.8 3.8 15.8 0.0 0.0   Net earnings   16.6 15.0 33.2 3.0 3.0 12.3 0.0 0.0   Pre-tax profit without non-rec. items   21.2 29.4 42.6 3.8 3.8 15.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   2,976 2,976 2,976 2,976 2,976 2,976 0.0 0.0   Shareholders equity total   165 180 214 217 217 226 101 101   Interest-bearing liabilities   2,859 2,826 2,770 2,767 2,767 2,797 0.0 0.0   Balance sheet total (assets)   3,024 3,006 2,983 2,984 2,984 3,028 101 101   Net Debt   2,838 2,809 2,766 2,762 2,762 2,749 -101 -101     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   68 69 69 0 0 81 81 81   Net sales growth   15.1% 0.5% 0.3% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   68.3 68.6 68.8 31.7 31.7 81.5 0.0 0.0   Gross profit growth   15.1% 0.5% 0.3% -53.9% 0.0% 156.9% -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)   3,024 3,006 2,983 2,984 2,984 3,028 101 101   Balance sheet change%   0.5% -0.6% -0.7% 0.0% 0.0% 1.5% -96.7% 0.0%   Added value   68.3 68.6 68.8 31.7 31.7 81.5 0.0 0.0   Added value %   100.0% 100.0% 100.0% 0.0% 0.0% 100.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -2,976 0   Net sales trend   1.0 2.0 3.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   100.0% 100.0% 100.0% 0.0% 0.0% 100.0% 0.0% 0.0%   EBIT %   100.0% 100.0% 100.0% 0.0% 0.0% 100.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   24.3% 21.9% 48.2% 0.0% 0.0% 15.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   24.3% 21.9% 48.2% 0.0% 0.0% 15.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   31.1% 42.9% 61.8% 0.0% 0.0% 19.4% 0.0% 0.0%   ROA %   2.3% 2.3% 2.3% 1.1% 1.1% 2.7% 0.0% 0.0%   ROI %   2.3% 2.3% 2.3% 1.1% 1.1% 2.7% 0.0% 0.0%   ROE %   10.5% 8.7% 16.8% 1.4% 1.4% 5.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   5.5% 6.0% 7.2% 7.3% 7.3% 7.5% 100.0% 100.0%   Relative indebtedness %   4,188.2% 4,117.4% 4,023.0% 0.0% 0.0% 3,438.0% 0.0% 0.0%   Relative net indebtedness %   4,158.3% 4,093.0% 4,017.9% 0.0% 0.0% 3,379.5% -124.0% -124.0%   Net int. bear. debt to EBITDA, %   4,158.3% 4,093.0% 4,017.9% 8,707.0% 8,707.0% 3,373.3% 0.0% 0.0%   Gearing %   1,727.7% 1,565.5% 1,296.1% 1,277.2% 1,277.2% 1,237.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.4% 0.9% 1.0% 1.0% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 0.1 0.1 0.1 0.8 0.0 0.0   Current Ratio   0.0 0.5 0.1 0.1 0.1 0.8 0.0 0.0   Cash and cash equivalent   20.4 16.7 3.6 5.1 5.1 47.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 %   69.8% 43.2% 10.3% 0.0% 0.0% 62.9% 124.0% 124.0%   Net working capital   47.7 -33.3 -55.8 -55.1 -55.1 -16.7 0.0 0.0   Net working capital %   69.8% -48.5% -81.0% 0.0% 0.0% -20.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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