Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IME 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% 0.9% 0.9%   Bankruptcy risk   1.1% 1.0% 0.9% 0.9% 1.0% 0.9% 16.3% 16.3%   Credit score (0-100)   87 88 88 89 86 89 11 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   226.9 325.2 346.2 362.7 322.7 470.6 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   761 840 856 861 833 909 0.0 0.0   EBITDA   761 840 856 861 833 909 0.0 0.0   EBIT   506 585 602 607 578 619 0.0 0.0   Pre-tax profit (PTP)   286.8 372.3 372.3 529.7 505.8 553.5 0.0 0.0   Net earnings   224.0 292.7 325.0 413.1 394.5 431.7 0.0 0.0   Pre-tax profit without non-rec. items   287 372 372 530 506 553 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   10,804 10,550 10,320 10,066 11,500 11,210 0.0 0.0   Shareholders equity total   4,601 4,673 4,708 4,121 5,833 5,464 308 308   Interest-bearing liabilities   5,597 5,028 4,840 4,606 4,370 4,157 0.0 0.0   Balance sheet total (assets)   11,984 11,503 11,462 10,378 12,228 11,664 308 308   Net Debt   5,445 4,802 4,777 4,360 4,037 3,703 -308 -308     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   761 840 856 861 833 909 0.0 0.0   Gross profit growth   -5.7% 10.4% 1.9% 0.6% -3.3% 9.1% -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)   11,984 11,503 11,462 10,378 12,228 11,664 308 308   Balance sheet change%   -4.8% -4.0% -0.4% -9.5% 17.8% -4.6% -97.4% 0.0%   Added value   760.6 839.7 856.0 861.0 832.7 908.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -509 -509 291 -1,206 -137 763 -7,158 -4,156   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 (%)   66.6% 69.7% 70.3% 70.5% 69.5% 68.1% 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 %   4.5% 5.2% 5.4% 5.6% 5.2% 5.3% 0.0% 0.0%   ROI %   4.6% 5.4% 5.6% 5.8% 5.3% 5.3% 0.0% 0.0%   ROE %   4.8% 6.3% 6.9% 9.4% 7.9% 7.6% 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 %   38.4% 40.6% 41.1% 39.7% 47.7% 46.9% 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, %   715.9% 571.9% 558.1% 506.4% 484.8% 407.5% 0.0% 0.0%   Gearing %   121.7% 107.6% 102.8% 111.8% 74.9% 76.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 4.5% 5.0% 1.8% 1.8% 1.8% 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   1.3 1.0 1.7 0.8 1.7 1.0 0.0 0.0   Current Ratio   1.3 1.0 1.7 0.8 1.7 1.0 0.0 0.0   Cash and cash equivalent   151.9 225.7 63.5 245.9 332.6 453.5 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)   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   289.0 30.6 463.1 -103.7 309.2 -14.8 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   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