Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGRID BECH HANSEN'S ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.4% 0.5% 0.5% 0.7% 0.6% 7.8% 7.8%   Credit score (0-100)   98 100 99 98 94 97 31 31   Credit rating   AA AAA AAA AA AA AA BB BB   Credit limit (kDKK)   3,114.3 3,692.5 4,231.0 5,311.4 12,031.9 12,916.9 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   4,127 4,501 4,357 4,252 0 0 0 0   Gross profit   4,097 4,471 4,327 4,222 3,723 4,714 0.0 0.0   EBITDA   4,097 4,471 4,327 4,222 3,723 4,714 0.0 0.0   EBIT   3,946 4,320 4,177 4,071 3,573 814 0.0 0.0   Pre-tax profit (PTP)   3,273.6 4,802.8 4,482.5 7,414.8 3,163.2 2,330.8 0.0 0.0   Net earnings   2,528.4 3,721.2 3,471.3 5,758.5 2,442.3 1,604.8 0.0 0.0   Pre-tax profit without non-rec. items   3,274 4,803 4,482 7,415 3,163 2,331 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   41,220 41,220 41,220 37,510 120,750 116,850 0.0 0.0   Shareholders equity total   29,515 33,349 36,934 44,741 124,236 125,841 52,481 52,481   Interest-bearing liabilities   10,629 9,614 10,124 10,242 791 0.0 0.0 0.0   Balance sheet total (assets)   45,432 47,736 52,105 60,417 145,146 142,108 52,481 52,481   Net Debt   7,186 4,060 -105 -12,011 -22,742 -24,253 -52,481 -52,481     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   4,127 4,501 4,357 4,252 0 0 0 0   Net sales growth   7.2% 9.1% -3.2% -2.4% -100.0% 0.0% 0.0% 0.0%   Gross profit   4,097 4,471 4,327 4,222 3,723 4,714 0.0 0.0   Gross profit growth   7.2% 9.1% -3.2% -2.4% -11.8% 26.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   45,432 47,736 52,105 60,417 145,146 142,108 52,481 52,481   Balance sheet change%   6.4% 5.1% 9.2% 16.0% 140.2% -2.1% -63.1% 0.0%   Added value   4,097.1 4,470.8 4,327.5 4,222.1 3,723.5 813.8 0.0 0.0   Added value %   99.3% 99.3% 99.3% 99.3% 0.0% 0.0% 0.0% 0.0%   Investments   6,249 -151 -151 -3,861 6,300 76,821 -47,471 -73,159   Net sales trend   2.0 3.0 -1.0 -2.0 -3.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   99.3% 99.3% 99.3% 99.3% 0.0% 0.0% 0.0% 0.0%   EBIT %   95.6% 96.0% 95.9% 95.8% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   96.3% 96.6% 96.5% 96.4% 96.0% 17.3% 0.0% 0.0%   Net Earnings %   61.3% 82.7% 79.7% 135.4% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   64.9% 86.0% 83.1% 139.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   79.3% 106.7% 102.9% 174.4% 0.0% 0.0% 0.0% 0.0%   ROA %   7.5% 10.3% 9.1% 13.3% 3.7% 1.6% 0.0% 0.0%   ROI %   8.1% 11.0% 9.7% 14.1% 4.2% 1.9% 0.0% 0.0%   ROE %   8.0% 11.8% 9.9% 14.1% 2.9% 1.3% 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 %   66.8% 71.9% 73.1% 75.6% 86.7% 89.7% 100.0% 100.0%   Relative indebtedness %   384.5% 317.8% 345.4% 349.7% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   301.1% 194.4% 110.6% -173.6% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   175.4% 90.8% -2.4% -284.5% -610.8% -514.5% 0.0% 0.0%   Gearing %   36.0% 28.8% 27.4% 22.9% 0.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.1% 0.5% 0.8% 12.3% 3.3% 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   0.6 4.6 6.4 13.9 7.1 9.2 0.0 0.0   Current Ratio   0.5 2.3 3.3 7.9 4.7 5.5 0.0 0.0   Cash and cash equivalent   3,443.3 5,553.6 10,229.1 22,253.8 23,533.2 24,252.5 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)   34.8 31.8 23.5 23.9 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 %   102.1% 144.8% 249.8% 538.7% 0.0% 0.0% 0.0% 0.0%   Net working capital   -7,315.7 -71.7 3,555.7 11,558.9 7,423.2 7,908.2 0.0 0.0   Net working capital %   -177.3% -1.6% 81.6% 271.8% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0