Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IAC ACOUSTICS 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  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% 1.0% 1.0%   Bankruptcy risk   0.9% 1.1% 0.5% 1.0% 0.6% 0.5% 8.3% 8.1%   Credit score (0-100)   91 86 99 87 97 99 30 30   Credit rating   A A AA A AA AAA BB BB   Credit limit (kDKK)   800.5 573.3 1,936.0 1,152.2 2,121.6 2,450.0 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   0 0 0 0 0 0 0 0   Gross profit   7,372 8,354 11,742 9,107 13,408 12,702 0.0 0.0   EBITDA   990 1,545 4,593 1,737 4,301 3,558 0.0 0.0   EBIT   766 1,304 4,421 1,564 4,139 3,107 0.0 0.0   Pre-tax profit (PTP)   734.6 1,212.7 4,410.5 1,509.3 3,761.2 3,201.6 0.0 0.0   Net earnings   571.8 944.3 3,439.9 1,175.0 2,936.2 2,494.0 0.0 0.0   Pre-tax profit without non-rec. items   735 1,213 4,410 1,509 3,761 3,202 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   492 360 335 305 2,359 3,054 0.0 0.0   Shareholders equity total   6,558 7,502 10,942 12,117 15,053 16,447 14,447 14,447   Interest-bearing liabilities   251 157 108 238 632 286 0.0 0.0   Balance sheet total (assets)   10,889 14,147 17,345 21,137 29,810 23,458 14,447 14,447   Net Debt   -3,576 -5,794 -8,800 -7,292 -4,342 -8,563 -14,447 -14,447     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   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   7,372 8,354 11,742 9,107 13,408 12,702 0.0 0.0   Gross profit growth   1.1% 13.3% 40.6% -22.4% 47.2% -5.3% -100.0% 0.0%   Employees   10 9 9 10 12 12 0 0   Employee growth %   11.1% -10.0% 0.0% 11.1% 20.0% 0.0% -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)   10,889 14,147 17,345 21,137 29,810 23,458 14,447 14,447   Balance sheet change%   -1.4% 29.9% 22.6% 21.9% 41.0% -21.3% -38.4% 0.0%   Added value   989.8 1,544.7 4,593.0 1,736.6 4,311.1 3,558.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -228 -373 -197 -202 1,892 243 -3,054 0   Net sales trend   0.0 0.0 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 %   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 (%)   10.4% 15.6% 37.6% 17.2% 30.9% 24.5% 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 %   7.0% 10.5% 28.4% 8.3% 16.6% 12.3% 0.0% 0.0%   ROI %   11.4% 17.3% 46.6% 13.5% 29.0% 19.5% 0.0% 0.0%   ROE %   9.1% 13.4% 37.3% 10.2% 21.6% 15.8% 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 %   60.2% 54.8% 63.2% 57.3% 50.5% 70.2% 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, %   -361.2% -375.1% -191.6% -419.9% -101.0% -240.7% 0.0% 0.0%   Gearing %   3.8% 2.1% 1.0% 2.0% 4.2% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 48.3% 45.1% 54.7% 106.1% 16.6% 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   2.1 2.1 2.4 2.1 1.8 2.6 0.0 0.0   Current Ratio   2.5 2.2 2.7 2.4 2.0 3.1 0.0 0.0   Cash and cash equivalent   3,826.4 5,951.0 8,908.1 7,530.3 4,974.5 8,849.1 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   6,306.5 7,605.5 10,612.7 12,152.2 13,420.3 13,798.6 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 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   99 172 510 174 359 297 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 172 510 174 358 297 0 0   EBIT / employee   77 145 491 156 345 259 0 0   Net earnings / employee   57 105 382 117 245 208 0 0