Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET ISERLOHN A/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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   0.7% 1.2% 0.5% 0.6% 0.6% 0.6% 7.8% 7.7%   Credit score (0-100)   96 83 99 98 97 96 31 32   Credit rating   AA A AA AA AA AA BB BB   Credit limit (kDKK)   3,476.9 1,382.0 2,776.6 2,826.3 2,967.6 3,890.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   4,932 0 0 0 0 0 0 0   Gross profit   3,676 1,537 4,058 3,999 3,636 3,629 0.0 0.0   EBITDA   3,676 1,537 4,058 3,999 3,636 3,629 0.0 0.0   EBIT   3,659 16,475 5,984 4,012 3,522 10,313 0.0 0.0   Pre-tax profit (PTP)   2,212.0 15,443.0 5,782.0 3,357.0 2,753.0 9,509.2 0.0 0.0   Net earnings   613.0 12,795.0 5,314.0 2,784.0 2,592.0 7,686.4 0.0 0.0   Pre-tax profit without non-rec. items   2,212 15,443 5,782 3,357 2,753 9,509 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   62,086 77,025 78,951 78,965 78,850 85,535 0.0 0.0   Shareholders equity total   33,670 46,465 24,879 26,163 28,104 35,130 33,479 33,479   Interest-bearing liabilities   30,215 0.0 50,960 48,583 47,153 45,221 0.0 0.0   Balance sheet total (assets)   65,690 78,075 80,280 80,125 80,097 86,695 33,479 33,479   Net Debt   26,650 -550 50,895 47,909 46,317 44,665 -33,479 -33,479     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   4,932 0 0 0 0 0 0 0   Net sales growth   2.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,676 1,537 4,058 3,999 3,636 3,629 0.0 0.0   Gross profit growth   5.3% -58.2% 164.0% -1.5% -9.1% -0.2% -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)   65,690 78,075 80,280 80,125 80,097 86,695 33,479 33,479   Balance sheet change%   0.8% 18.9% 2.8% -0.2% -0.0% 8.2% -61.4% 0.0%   Added value   3,676.0 16,491.0 6,000.0 4,028.0 3,538.0 10,336.5 0.0 0.0   Added value %   74.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -36 14,923 1,910 -2 -131 6,661 -85,535 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   74.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   74.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   99.5% 1,071.9% 147.5% 100.3% 96.9% 284.2% 0.0% 0.0%   Net Earnings %   12.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   12.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   44.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.6% 22.9% 8.2% 5.1% 4.4% 12.4% 0.0% 0.0%   ROI %   5.6% 28.5% 10.0% 5.1% 4.5% 12.4% 0.0% 0.0%   ROE %   1.8% 31.9% 14.9% 10.9% 9.6% 24.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   51.3% 59.5% 31.0% 32.7% 35.1% 40.5% 100.0% 100.0%   Relative indebtedness %   620.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   548.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   725.0% -35.8% 1,254.2% 1,198.0% 1,273.8% 1,230.8% 0.0% 0.0%   Gearing %   89.7% 0.0% 204.8% 185.7% 167.8% 128.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 6.8% 2.9% 1.5% 1.6% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 1.0 0.4 0.3 0.3 0.0 0.0   Current Ratio   0.1 0.0 1.0 0.4 0.3 0.3 0.0 0.0   Cash and cash equivalent   3,565.0 550.0 65.0 674.0 836.0 556.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 %   72.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -26,987.0 -26,769.0 30.0 -1,966.0 -2,494.0 -2,994.6 0.0 0.0   Net working capital %   -547.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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