Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGE´S AUTO 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   3.2% 7.7% 2.5% 5.8% 3.1% 6.6% 9.9% 9.7%   Credit score (0-100)   57 31 61 39 55 36 25 26   Credit rating   BBB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   700 178 1,091 382 956 73.6 0.0 0.0   EBITDA   381 -136 572 144 796 -53.2 0.0 0.0   EBIT   209 -308 375 -58.0 666 -84.3 0.0 0.0   Pre-tax profit (PTP)   -15.0 -564.0 104.0 -65.0 518.0 -183.9 0.0 0.0   Net earnings   -46.0 -568.0 108.0 -58.0 500.0 -183.9 0.0 0.0   Pre-tax profit without non-rec. items   -15.0 -564 104 -65.0 518 -184 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   3,702 3,746 3,604 3,425 606 599 0.0 0.0   Shareholders equity total   2,291 1,723 1,831 1,773 2,273 2,089 1,589 1,589   Interest-bearing liabilities   5,031 5,297 4,353 3,495 693 1,908 0.0 0.0   Balance sheet total (assets)   7,570 7,319 6,487 5,451 3,399 4,127 1,589 1,589   Net Debt   4,946 5,240 4,322 3,491 626 1,895 -1,589 -1,589     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   700 178 1,091 382 956 73.6 0.0 0.0   Gross profit growth   -18.7% -74.6% 512.9% -65.0% 150.3% -92.3% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 0.0% 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)   7,570 7,319 6,487 5,451 3,399 4,127 1,589 1,589   Balance sheet change%   5.7% -3.3% -11.4% -16.0% -37.6% 21.4% -61.5% 0.0%   Added value   381.0 -136.0 572.0 144.0 868.0 -53.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   130 -128 -339 -381 -2,949 -38 -599 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   29.9% -173.0% 34.4% -15.2% 69.7% -114.4% 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 %   2.8% -4.1% 5.4% 2.6% 15.1% -2.2% 0.0% 0.0%   ROI %   2.9% -4.3% 5.7% 2.7% 16.1% -2.4% 0.0% 0.0%   ROE %   -2.0% -28.3% 6.1% -3.2% 24.7% -8.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   30.3% 23.5% 28.2% 32.5% 66.9% 50.6% 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, %   1,298.2% -3,852.9% 755.6% 2,424.3% 78.6% -3,564.4% 0.0% 0.0%   Gearing %   219.6% 307.4% 237.7% 197.1% 30.5% 91.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 5.0% 5.6% 5.6% 7.1% 7.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.1 0.2 1.0 1.7 0.4 0.0 0.0   Current Ratio   1.1 0.9 0.9 1.8 4.2 1.7 0.0 0.0   Cash and cash equivalent   85.0 57.0 31.0 4.0 67.0 12.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   281.0 -414.0 -319.0 883.0 2,125.0 1,497.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   381 -136 286 72 434 -27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   381 -136 286 72 398 -27 0 0   EBIT / employee   209 -308 188 -29 333 -42 0 0   Net earnings / employee   -46 -568 54 -29 250 -92 0 0