Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IRON PUMP 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   0.4% 0.4% 0.5% 0.5% 0.4% 0.4% 4.2% 4.1%   Credit score (0-100)   99 100 99 99 100 100 49 49   Credit rating   AAA AAA AAA AAA AAA AAA BBB BBB   Credit limit (kDKK)   7,788.6 7,649.6 7,670.2 7,968.1 7,912.9 8,405.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   52,510 55,396 54,615 47,282 54,563 64,579 0.0 0.0   EBITDA   9,994 8,634 6,055 5,038 7,743 10,501 0.0 0.0   EBIT   5,203 4,854 2,792 1,818 4,714 6,556 0.0 0.0   Pre-tax profit (PTP)   4,918.9 4,604.9 2,449.0 1,625.8 4,189.3 5,146.3 0.0 0.0   Net earnings   3,819.0 3,582.0 1,902.4 1,398.2 3,422.9 4,025.4 0.0 0.0   Pre-tax profit without non-rec. items   4,919 4,605 2,449 1,626 4,189 5,146 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   15,372 15,526 14,617 13,961 15,204 19,696 0.0 0.0   Shareholders equity total   58,460 60,043 60,145 61,343 64,051 67,702 54,241 54,241   Interest-bearing liabilities   1,227 1,247 3,136 3,219 998 18,996 0.0 0.0   Balance sheet total (assets)   88,944 91,970 89,521 89,308 111,811 126,462 54,241 54,241   Net Debt   -12,278 -5,218 -5,979 -13,704 -2,681 18,659 -53,057 -53,057     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   52,510 55,396 54,615 47,282 54,563 64,579 0.0 0.0   Gross profit growth   6.6% 5.5% -1.4% -13.4% 15.4% 18.4% -100.0% 0.0%   Employees   75 77 82 70 73 80 0 0   Employee growth %   7.1% 2.7% 6.5% -14.6% 4.3% 9.6% -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)   88,944 91,970 89,521 89,308 111,811 126,462 54,241 54,241   Balance sheet change%   6.5% 3.4% -2.7% -0.2% 25.2% 13.1% -57.1% 0.0%   Added value   5,202.7 4,854.5 2,791.9 1,817.7 4,714.1 6,556.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,454 -4,457 -4,044 -1,936 1,755 1,590 -28,453 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   9.9% 8.8% 5.1% 3.8% 8.6% 10.2% 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 %   6.0% 5.4% 3.1% 2.2% 4.7% 5.5% 0.0% 0.0%   ROI %   8.0% 7.2% 4.1% 2.8% 6.8% 7.9% 0.0% 0.0%   ROE %   6.6% 6.0% 3.2% 2.3% 5.5% 6.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   66.2% 67.4% 68.0% 70.1% 62.9% 55.0% 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, %   -122.9% -60.4% -98.7% -272.0% -34.6% 177.7% 0.0% 0.0%   Gearing %   2.1% 2.1% 5.2% 5.2% 1.6% 28.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.2% 21.8% 17.7% 10.4% 25.0% 14.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.8 1.5 1.4 1.5 0.8 0.6 0.0 0.0   Current Ratio   3.0 2.9 3.0 3.0 2.0 2.0 0.0 0.0   Cash and cash equivalent   13,504.9 6,464.9 9,114.8 16,922.2 3,679.0 336.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   46,311.6 47,598.6 48,041.4 46,749.2 44,510.6 48,067.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   69 63 34 26 65 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   133 112 74 72 106 131 0 0   EBIT / employee   69 63 34 26 65 82 0 0   Net earnings / employee   51 47 23 20 47 50 0 0