Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IZE A/S 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 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   3.9% 4.5% 4.0% 1.9% 0.9% 1.5% 12.2% 9.7%   Credit score (0-100)   53 48 51 71 87 76 18 26   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.1 307.7 13.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,145 1,324 1,124 1,723 2,176 1,837 0.0 0.0   EBITDA   239 286 145 616 936 328 0.0 0.0   EBIT   166 216 14.1 497 810 208 0.0 0.0   Pre-tax profit (PTP)   125.0 195.7 -1.2 505.8 830.9 271.4 0.0 0.0   Net earnings   93.2 147.5 -11.6 387.3 644.7 206.5 0.0 0.0   Pre-tax profit without non-rec. items   125 196 -1.2 506 831 271 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Tangible assets total   196 536 427 0.0 492 371 0.0 0.0   Shareholders equity total   1,631 1,778 1,766 2,154 2,498 2,405 1,605 1,605   Interest-bearing liabilities   1,721 993 0.0 0.0 1,052 145 0.0 0.0   Balance sheet total (assets)   4,771 4,970 3,205 4,230 5,686 3,294 1,605 1,605   Net Debt   950 874 -169 -1,522 -1,871 -52.5 -1,605 -1,605     See the entire balance sheet 1000.0 Volume  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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   1,145 1,324 1,124 1,723 2,176 1,837 0.0 0.0   Gross profit growth   -2.4% 15.7% -15.1% 53.3% 26.3% -15.6% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,771 4,970 3,205 4,230 5,686 3,294 1,605 1,605   Balance sheet change%   93.6% 4.2% -35.5% 32.0% 34.4% -42.1% -51.3% 0.0%   Added value   238.8 285.8 144.7 615.6 928.3 328.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -125 270 -240 -546 365 -241 -371 0   Net sales trend   0.0 0.0 0.0 0.0 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  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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 (%)   14.5% 16.3% 1.3% 28.8% 37.2% 11.3% 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 %   4.9% 4.8% 1.0% 14.3% 17.1% 6.4% 0.0% 0.0%   ROI %   7.2% 7.6% 1.8% 26.7% 29.6% 9.4% 0.0% 0.0%   ROE %   5.9% 8.7% -0.7% 19.8% 27.7% 8.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Equity ratio %   34.2% 35.8% 55.1% 50.9% 43.9% 73.0% 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, %   398.1% 305.7% -116.6% -247.2% -199.9% -16.0% 0.0% 0.0%   Gearing %   105.5% 55.8% 0.0% 0.0% 42.1% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 2.9% 8.5% 0.0% 3.6% 2.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Quick Ratio   1.3 1.3 1.7 1.9 1.6 3.3 0.0 0.0   Current Ratio   1.5 1.4 2.0 2.0 1.6 3.4 0.0 0.0   Cash and cash equivalent   770.1 119.0 168.7 1,521.6 2,923.5 197.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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   1,425.7 1,262.4 1,358.2 2,147.7 2,005.3 2,050.8 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 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   239 286 145 616 928 164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   239 286 145 616 936 164 0 0   EBIT / employee   166 216 14 497 810 104 0 0   Net earnings / employee   93 147 -12 387 645 103 0 0