Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IMEX MEAT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5.4% 4.7% 5.3% 4.8% 2.6% 4.3% 9.4% 9.2%   Credit score (0-100)   43 47 42 43 60 47 26 27   Credit rating   BBB BBB BBB BBB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,562 1,785 1,032 1,846 1,711 787 0.0 0.0   EBITDA   344 156 308 488 899 180 0.0 0.0   EBIT   344 156 308 488 899 180 0.0 0.0   Pre-tax profit (PTP)   499.7 333.7 543.4 733.0 1,103.0 233.9 0.0 0.0   Net earnings   389.5 260.3 423.8 571.7 860.3 182.0 0.0 0.0   Pre-tax profit without non-rec. items   500 334 543 733 1,103 234 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,961 5,222 5,646 1,717 2,578 1,760 1,635 1,635   Interest-bearing liabilities   0.0 0.0 0.0 55.2 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,329 8,864 9,041 6,770 6,089 3,718 1,635 1,635   Net Debt   -277 -1,508 -232 38.5 -1,181 -1,049 -1,635 -1,635     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,562 1,785 1,032 1,846 1,711 787 0.0 0.0   Gross profit growth   -1.5% 14.3% -42.2% 78.9% -7.3% -54.0% -100.0% 0.0%   Employees   3 3 2 2 2 1 0 0   Employee growth %   0.0% 0.0% -33.3% 0.0% 0.0% -50.0% -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)   9,329 8,864 9,041 6,770 6,089 3,718 1,635 1,635   Balance sheet change%   8.3% -5.0% 2.0% -25.1% -10.1% -38.9% -56.0% 0.0%   Added value   343.9 156.4 307.6 487.9 899.5 179.8 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 0 0 0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   22.0% 8.8% 29.8% 26.4% 52.6% 22.8% 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 %   5.6% 3.7% 6.1% 9.3% 17.2% 5.4% 0.0% 0.0%   ROI %   10.5% 6.6% 10.1% 19.8% 50.8% 12.3% 0.0% 0.0%   ROE %   8.2% 5.1% 7.8% 15.5% 40.1% 8.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   53.2% 58.9% 62.4% 25.4% 42.3% 47.3% 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, %   -80.5% -963.9% -75.4% 7.9% -131.2% -583.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 3.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10.9% 3.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 2.4 2.7 1.3 1.7 1.9 0.0 0.0   Current Ratio   2.1 2.4 2.7 1.3 1.7 1.9 0.0 0.0   Cash and cash equivalent   276.9 1,507.7 232.1 16.7 1,180.5 1,049.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,961.5 5,221.8 5,645.6 1,717.3 2,577.6 1,759.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   115 52 154 244 450 180 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   115 52 154 244 450 180 0 0   EBIT / employee   115 52 154 244 450 180 0 0   Net earnings / employee   130 87 212 286 430 182 0 0