Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ivan Eltoft Nielsen Frederiksberg ApS 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 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   5.0% 8.6% 7.1% 13.7% 0.0% 7.4% 17.2% 17.2%   Credit score (0-100)   45 30 34 15 0 32 10 10   Credit rating   BBB BB BBB BB N/A BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,774 922 612 1,393 0.0 1,773 0.0 0.0   EBITDA   16.3 -1,555 -431 -271 0.0 75.7 0.0 0.0   EBIT   -358 -1,695 -561 -301 0.0 48.7 0.0 0.0   Pre-tax profit (PTP)   -406.9 -1,810.7 -638.8 -306.6 0.0 44.4 0.0 0.0   Net earnings   -318.9 -1,411.5 -621.7 -1,265.9 0.0 44.4 0.0 0.0   Pre-tax profit without non-rec. items   -407 -1,811 -639 -307 0.0 44.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   533 187 57.1 27.0 0.0 0.0 0.0 0.0   Shareholders equity total   538 1,955 1,333 67.2 0.0 112 -738 -738   Interest-bearing liabilities   1,874 1,952 82.7 86.3 0.0 110 738 738   Balance sheet total (assets)   4,122 2,625 2,110 562 0.0 803 0.0 0.0   Net Debt   191 1,058 -39.6 -100 0.0 -411 738 738     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   7,774 922 612 1,393 0.0 1,773 0.0 0.0   Gross profit growth   -18.8% -88.1% -33.6% 127.6% -100.0% 0.0% -100.0% 0.0%   Employees   14 5 3 3 0 4 0 0   Employee growth %   -6.7% -64.3% -40.0% 0.0% -100.0% 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)   4,122 2,625 2,110 562 0 803 0 0   Balance sheet change%   -27.5% -36.3% -19.6% -73.4% -100.0% 0.0% -100.0% 0.0%   Added value   16.3 -1,555.3 -431.2 -271.2 30.0 75.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -749 -486 -259 -60 -27 -27 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 -4.0 0.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 (%)   -4.6% -183.9% -91.6% -21.6% 0.0% 2.7% 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% -50.3% -23.7% -22.5% 0.0% 6.1% 0.0% 0.0%   ROI %   -8.1% -52.7% -20.4% -37.1% 0.0% 22.1% 0.0% 0.0%   ROE %   -43.9% -113.3% -37.8% -180.8% 0.0% 39.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   13.7% 73.7% 66.1% 12.0% 0.0% 13.9% -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, %   1,170.4% -68.0% 9.2% 36.9% 0.0% -542.5% 0.0% 0.0%   Gearing %   348.6% 99.9% 6.2% 128.4% 0.0% 98.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 6.0% 7.7% 7.9% 0.0% 8.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 4.2 2.9 0.7 0.0 0.9 0.0 0.0   Current Ratio   0.9 4.0 2.5 0.7 0.0 0.9 0.0 0.0   Cash and cash equivalent   1,683.1 894.6 122.3 186.4 0.0 520.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   -375.5 1,671.7 1,109.3 -126.5 0.0 -51.7 -369.2 -369.2   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 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1 -311 -144 -90 0 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 -311 -144 -90 0 19 0 0   EBIT / employee   -26 -339 -187 -100 0 12 0 0   Net earnings / employee   -23 -282 -207 -422 0 11 0 0