Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ingemann Components A/S 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   1.2% 0.6% 0.6% 0.6% 0.8% 0.6% 8.4% 6.5%   Credit score (0-100)   83 97 97 96 90 96 28 37   Credit rating   A AA AA AA A AA BB BBB   Credit limit (kDKK)   273.2 2,304.1 2,094.6 1,595.3 1,440.2 2,065.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 63,126 0 0 0 0 0   Gross profit   17,772 26,647 25,054 20,932 24,232 31,899 0.0 0.0   EBITDA   5,563 10,734 9,507 6,323 7,183 10,728 0.0 0.0   EBIT   4,397 8,749 6,676 4,697 5,512 8,645 0.0 0.0   Pre-tax profit (PTP)   4,240.6 8,779.0 6,504.2 5,012.7 5,054.2 7,908.2 0.0 0.0   Net earnings   3,255.4 6,834.7 5,062.4 3,901.7 3,986.8 6,025.3 0.0 0.0   Pre-tax profit without non-rec. items   4,241 8,779 6,504 5,013 5,054 7,908 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   6,341 6,055 7,405 6,555 7,384 6,577 0.0 0.0   Shareholders equity total   7,382 14,216 13,079 10,480 10,967 11,493 10,311 10,311   Interest-bearing liabilities   11,764 7,593 7,809 5,574 11,330 12,347 0.0 0.0   Balance sheet total (assets)   37,379 37,661 37,860 27,386 36,220 34,604 10,311 10,311   Net Debt   9,799 6,413 5,827 5,564 11,326 12,013 -10,311 -10,311     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 63,126 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   17,772 26,647 25,054 20,932 24,232 31,899 0.0 0.0   Gross profit growth   -6.3% 49.9% -6.0% -16.5% 15.8% 31.6% -100.0% 0.0%   Employees   27 25 26 24 26 35 0 0   Employee growth %   -10.0% -7.4% 4.0% -7.7% 8.3% 34.6% -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)   37,379 37,661 37,860 27,386 36,220 34,604 10,311 10,311   Balance sheet change%   17.9% 0.8% 0.5% -27.7% 32.3% -4.5% -70.2% 0.0%   Added value   5,562.8 10,734.3 9,507.5 6,322.6 7,137.6 10,727.8 0.0 0.0   Added value %   0.0% 0.0% 15.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,099 -2,311 -1,860 -2,516 -186 -2,760 -7,450 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 15.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 10.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   24.7% 32.8% 26.6% 22.4% 22.7% 27.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 8.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 12.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 10.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   13.9% 25.0% 18.9% 16.8% 18.4% 25.5% 0.0% 0.0%   ROI %   23.7% 38.1% 27.2% 23.5% 25.4% 34.3% 0.0% 0.0%   ROE %   38.3% 63.3% 37.1% 33.1% 37.2% 53.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   19.7% 37.7% 34.5% 38.3% 30.3% 33.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 39.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 36.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   176.1% 59.7% 61.3% 88.0% 157.7% 112.0% 0.0% 0.0%   Gearing %   159.4% 53.4% 59.7% 53.2% 103.3% 107.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 6.3% 8.2% 6.9% 9.5% 9.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.9 1.3 1.3 1.2 1.0 1.0 0.0 0.0   Current Ratio   1.2 1.6 1.6 1.7 1.3 1.3 0.0 0.0   Cash and cash equivalent   1,965.6 1,179.8 1,982.4 9.4 3.6 333.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 53.3 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 68.9 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 43.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   3,851.4 10,217.0 9,824.0 8,185.7 6,209.8 6,595.0 0.0 0.0   Net working capital %   0.0% 0.0% 15.6% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 2,428 0 0 0 0 0   Added value / employee   206 429 366 263 275 307 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   206 429 366 263 276 307 0 0   EBIT / employee   163 350 257 196 212 247 0 0   Net earnings / employee   121 273 195 163 153 172 0 0