Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IFM ELECTRONIC 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 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2% 2.2%   Bankruptcy risk   5.0% 5.6% 6.1% 6.7% 1.1% 0.9% 8.8% 8.6%   Credit score (0-100)   45 42 38 34 84 86 28 29   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 879.1 994.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,359 12,353 15,120 17,807 27,879 21,933 0.0 0.0   EBITDA   943 1,876 2,628 3,739 11,275 4,722 0.0 0.0   EBIT   913 1,876 2,628 3,739 11,138 4,195 0.0 0.0   Pre-tax profit (PTP)   834.7 1,772.9 2,520.6 3,593.3 10,993.8 4,106.1 0.0 0.0   Net earnings   834.7 1,772.9 2,211.8 2,800.5 8,578.0 3,190.9 0.0 0.0   Pre-tax profit without non-rec. items   835 1,773 2,521 3,593 10,994 4,106 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   0.0 0.0 0.0 0.0 2,401 2,029 0.0 0.0   Shareholders equity total   -2,560 -787 1,424 4,225 12,803 8,494 4,994 4,994   Interest-bearing liabilities   15,895 16,103 12,748 19,886 18,561 13,084 0.0 0.0   Balance sheet total (assets)   16,990 18,381 20,666 30,075 38,382 25,121 4,994 4,994   Net Debt   15,282 14,767 11,828 18,915 15,449 12,344 -4,994 -4,994     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   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   10,359 12,353 15,120 17,807 27,879 21,933 0.0 0.0   Gross profit growth   -3.5% 19.2% 22.4% 17.8% 56.6% -21.3% -100.0% 0.0%   Employees   12 14 15 17 20 22 0 0   Employee growth %   0.0% 16.7% 7.1% 13.3% 17.6% 10.0% -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)   16,990 18,381 20,666 30,075 38,382 25,121 4,994 4,994   Balance sheet change%   6.7% 8.2% 12.4% 45.5% 27.6% -34.6% -80.1% 0.0%   Added value   942.8 1,876.0 2,627.6 3,738.5 11,137.8 4,721.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 0 0 0 2,263 -898 -2,029 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   8.8% 15.2% 17.4% 21.0% 40.0% 19.1% 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 %   4.7% 9.7% 13.2% 14.7% 32.6% 13.4% 0.0% 0.0%   ROI %   6.2% 11.8% 17.4% 19.5% 40.1% 16.0% 0.0% 0.0%   ROE %   5.1% 10.0% 22.3% 99.1% 100.8% 30.0% 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 %   -13.1% -4.1% 6.9% 14.0% 33.4% 33.8% 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, %   1,620.8% 787.2% 450.1% 505.9% 137.0% 261.4% 0.0% 0.0%   Gearing %   -620.8% -2,045.2% 895.0% 470.7% 145.0% 154.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.7% 0.8% 0.9% 0.8% 0.9% 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   0.9 1.0 1.1 1.2 1.4 1.4 0.0 0.0   Current Ratio   0.9 1.0 1.1 1.2 1.4 1.4 0.0 0.0   Cash and cash equivalent   613.8 1,336.7 920.9 971.5 3,112.2 739.8 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)   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   -2,560.3 -787.4 1,424.5 4,225.0 10,487.0 6,552.3 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 2018/12 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   79 134 175 220 557 215 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 134 175 220 564 215 0 0   EBIT / employee   76 134 175 220 557 191 0 0   Net earnings / employee   70 127 147 165 429 145 0 0