ILWA- SVEJS ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.3% 1.3% 1.3% 1.3% 1.3%  
Bankruptcy risk  2.8% 1.1% 2.9% 2.8% 1.8%  
Credit score (0-100)  60 84 56 59 70  
Credit rating  BBB A BBB BBB A  
Credit limit (kDKK)  0.0 157.8 0.0 0.0 1.2  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  3,576 4,841 3,488 2,960 3,655  
EBITDA  437 1,458 96.7 -36.6 802  
EBIT  341 1,402 -21.0 -147 672  
Pre-tax profit (PTP)  308.0 1,397.4 -36.4 -249.6 549.2  
Net earnings  259.4 1,089.7 -28.6 -194.8 427.5  
Pre-tax profit without non-rec. items  308 1,397 -36.4 -250 549  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  89.8 512 434 447 498  
Shareholders equity total  1,136 2,025 897 702 1,130  
Interest-bearing liabilities  209 363 1,325 1,227 976  
Balance sheet total (assets)  3,456 3,898 4,072 3,513 3,679  

Net Debt  -136 -39.6 1,009 1,180 739  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,576 4,841 3,488 2,960 3,655  
Gross profit growth  9.9% 35.4% -27.9% -15.1% 23.5%  
Employees  4 4 5 4 4  
Employee growth %  0.0% 0.0% 25.0% -20.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,456 3,898 4,072 3,513 3,679  
Balance sheet change%  -0.9% 12.8% 4.5% -13.7% 4.7%  
Added value  436.6 1,458.2 96.7 -29.7 802.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -191 366 -195 -98 -79  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 -1.0 -2.0 1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  9.5% 29.0% -0.6% -5.0% 18.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  10.0% 38.6% 0.0% -3.7% 18.8%  
ROI %  18.9% 75.5% 0.1% -6.8% 33.4%  
ROE %  25.8% 68.9% -2.0% -24.4% 46.7%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  32.9% 52.0% 22.0% 20.0% 30.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -31.1% -2.7% 1,042.7% -3,223.1% 92.1%  
Gearing %  18.4% 17.9% 147.7% 174.7% 86.4%  
Net interest  0 0 0 0 0  
Financing costs %  4.6% 7.1% 4.5% 8.4% 11.7%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.1 1.4 0.6 0.7 0.9  
Current Ratio  1.5 2.2 1.2 1.1 1.3  
Cash and cash equivalent  345.0 402.1 316.0 46.9 236.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,100.6 1,817.2 527.3 357.9 746.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  109 365 19 -7 201  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  109 365 19 -9 201  
EBIT / employee  85 350 -4 -37 168  
Net earnings / employee  65 272 -6 -49 107