Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IAT HOLDING A/S - Group 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 N/A 2019 N/A 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% 1.5% 0.6%   Bankruptcy risk   0.0% 0.0% 2.3% 2.2% 0.5% 0.4% 5.7% 5.5%   Credit score (0-100)   0 0 65 64 99 100 40 41   Credit rating   N/A N/A BBB BBB AAA AAA BBB BBB   Credit limit (kDKK)   0.0 7,267.0 1.6 2.0 12,089.5 12,649.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 122,068 119,890 120,187 128,708 126,312 0.0 0.0   EBITDA   0.0 5,170 3,714 5,819 22,760 18,789 0.0 0.0   EBIT   0.0 5,170 3,714 5,819 12,654 8,445 0.0 0.0   Pre-tax profit (PTP)   0.0 2,245.0 12,313.0 3,789.0 11,805.9 6,971.5 0.0 0.0   Net earnings   0.0 2,245.0 12,313.0 3,789.0 9,168.2 5,393.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 5,170 3,714 5,819 11,806 6,971 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 42,065 37,780 0.0 0.0   Shareholders equity total   0.0 44,257 52,597 56,380 65,500 70,962 65,512 65,512   Interest-bearing liabilities   0.0 0.0 0.0 0.0 32,127 15,286 0.0 0.0   Balance sheet total (assets)   0.0 162,025 184,505 159,919 166,635 156,576 65,512 65,512   Net Debt   0.0 0.0 0.0 0.0 -17,952 -37,527 -65,504 -65,504     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 122,068 119,890 120,187 128,708 126,312 0.0 0.0   Gross profit growth   0.0% 0.0% -1.8% 0.2% 7.1% -1.9% -100.0% 0.0%   Employees   0 0 0 0 192 189 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -1.6% -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)   0 162,025 184,505 159,919 166,635 156,576 65,512 65,512   Balance sheet change%   0.0% 0.0% 13.9% -13.3% 4.2% -6.0% -58.2% 0.0%   Added value   0.0 5,170.0 3,714.0 5,819.0 12,653.8 18,789.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 31,971 -14,633 -37,780 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 4.2% 3.1% 4.8% 9.8% 6.7% 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 %   0.0% 3.2% 2.1% 3.4% 7.8% 5.8% 0.0% 0.0%   ROI %   0.0% 3.2% 2.1% 3.4% 8.9% 7.7% 0.0% 0.0%   ROE %   0.0% 5.1% 25.4% 7.0% 15.0% 7.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 39.4% 45.4% 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, %   0.0% 0.0% 0.0% 0.0% -78.9% -199.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 49.0% 21.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.0% 10.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.8 2.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.8 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 50,078.6 52,812.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 0.0 0.0 52,513.0 59,951.0 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 N/A 2019 N/A 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 66 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 119 99 0 0   EBIT / employee   0 0 0 0 66 45 0 0   Net earnings / employee   0 0 0 0 48 29 0 0