Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ikano Bolig 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% 2.5% 2.5%   Bankruptcy risk   6.6% 10.6% 5.3% 1.3% 2.5% 3.9% 6.3% 6.3%   Credit score (0-100)   38 24 42 79 62 50 37 37   Credit rating   BBB BB BBB A BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 3,022.1 0.9 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 2018/12 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   -5,200 400 9,100 14,872 16,617 -1,346 0.0 0.0   EBITDA   -8,000 -7,500 -1,700 148 -2,295 -18,116 0.0 0.0   EBIT   -8,000 -7,500 -1,700 126 -52,467 -109,138 0.0 0.0   Pre-tax profit (PTP)   -8,338.7 -8,200.0 -5,200.0 -3,908.7 -55,480.6 -119,986.9 0.0 0.0   Net earnings   -6,700.0 -8,200.0 -5,200.0 -3,756.4 -54,377.6 -113,621.5 0.0 0.0   Pre-tax profit without non-rec. items   -8,295 -7,500 -1,700 -3,909 -55,481 -119,987 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   109 0.0 0.0 43.7 21.9 0.0 0.0 0.0   Shareholders equity total   3,300 10,100 4,841 191,085 212,707 259,086 258,086 258,086   Interest-bearing liabilities   158,095 0.0 0.0 711,000 541,000 670,000 0.0 0.0   Balance sheet total (assets)   163,925 280,400 291,300 950,550 784,518 965,070 258,086 258,086   Net Debt   148,810 0.0 0.0 646,421 530,767 645,450 -258,086 -258,086     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   -5,200 400 9,100 14,872 16,617 -1,346 0.0 0.0   Gross profit growth   0.0% 0.0% 2,175.0% 63.4% 11.7% 0.0% 0.0% 0.0%   Employees   3 6 10 15 17 17 0 0   Employee growth %   0.0% 100.0% 66.7% 50.0% 13.3% 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)   163,925 280,400 291,300 950,550 784,518 965,070 258,086 258,086   Balance sheet change%   0.0% 71.1% 3.9% 226.3% -17.5% 23.0% -73.3% 0.0%   Added value   -8,000.0 -7,500.0 -1,700.0 147.6 -52,445.5 -18,116.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   109 -109 0 22 -50,194 -91,044 -0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 -1.0 -2.0 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 (%)   153.8% -1,875.0% -18.7% 0.8% -315.7% 8,110.7% 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% -3.4% -0.6% 0.3% -5.1% -9.9% 0.0% 0.0%   ROI %   -4.9% -8.7% -1.4% 0.4% -5.3% -10.3% 0.0% 0.0%   ROE %   -203.0% -122.4% -69.6% -3.8% -26.9% -48.2% 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 %   2.0% 1.8% 0.8% 20.1% 27.1% 26.8% 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, %   -1,860.1% 0.0% 0.0% 438,085.0% -23,122.6% -3,562.8% 0.0% 0.0%   Gearing %   4,790.7% 0.0% 0.0% 372.1% 254.3% 258.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.0% 0.0% 1.7% 1.8% 5.4% 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   9.7 1.0 4.5 11.2 16.0 3.3 0.0 0.0   Current Ratio   38.1 1.0 4.5 16.2 21.9 4.7 0.0 0.0   Cash and cash equivalent   9,284.9 0.0 0.0 64,579.3 10,232.7 24,549.7 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)   114.8 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   159,500.0 10,000.0 225,800.0 684,230.5 543,371.0 635,538.3 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   -2,667 -1,250 -170 10 -3,085 -1,066 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2,667 -1,250 -170 10 -135 -1,066 0 0   EBIT / employee   -2,667 -1,250 -170 8 -3,086 -6,420 0 0   Net earnings / employee   -2,233 -1,367 -520 -250 -3,199 -6,684 0 0