Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGENIØR'NE 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% 2.0% 2.0%   Bankruptcy risk   0.5% 2.3% 2.5% 2.4% 1.0% 0.8% 4.1% 4.0%   Credit score (0-100)   98 66 63 62 86 89 49 49   Credit rating   AA BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   5,349.4 0.7 0.4 0.5 4,113.7 5,837.6 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   71,433 85,443 104,741 120,432 120,473 124,794 0.0 0.0   EBITDA   17,723 18,392 25,244 26,199 20,866 20,428 0.0 0.0   EBIT   16,012 18,392 25,244 26,199 19,304 18,830 0.0 0.0   Pre-tax profit (PTP)   16,051.2 14,294.0 19,564.0 20,297.0 19,159.0 20,023.5 0.0 0.0   Net earnings   12,464.5 14,294.0 19,564.0 20,297.0 14,909.0 15,603.5 0.0 0.0   Pre-tax profit without non-rec. items   16,051 18,392 25,244 26,199 19,159 20,023 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   2,518 0.0 0.0 0.0 2,953 2,791 0.0 0.0   Shareholders equity total   25,029 30,854 32,417 34,714 31,623 40,227 34,552 34,552   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   68,579 83,048 95,875 105,597 117,808 146,082 34,552 34,552   Net Debt   -16,086 0.0 0.0 0.0 -27,669 -93.6 -33,706 -33,706     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   71,433 85,443 104,741 120,432 120,473 124,794 0.0 0.0   Gross profit growth   16.9% 19.6% 22.6% 15.0% 0.0% 3.6% -100.0% 0.0%   Employees   93 0 0 0 167 170 0 0   Employee growth %   10.7% -100.0% 0.0% 0.0% 0.0% 1.8% -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)   68,579 83,048 95,875 105,597 117,808 146,082 34,552 34,552   Balance sheet change%   10.5% 21.1% 15.4% 10.1% 11.6% 24.0% -76.3% 0.0%   Added value   17,723.0 18,392.0 25,244.0 26,199.0 19,303.6 20,428.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,575 -5,921 0 0 1,568 -1,091 -2,791 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 (%)   22.4% 21.5% 24.1% 21.8% 16.0% 15.1% 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 %   24.7% 24.3% 28.2% 26.0% 17.3% 15.2% 0.0% 0.0%   ROI %   41.1% 29.3% 28.2% 26.0% 22.1% 26.6% 0.0% 0.0%   ROE %   52.7% 51.2% 61.8% 60.5% 44.9% 43.4% 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 %   36.5% 100.0% 100.0% 100.0% 26.8% 27.5% 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, %   -90.8% 0.0% 0.0% 0.0% -132.6% -0.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.0 0.0 0.0 0.0 2.3 2.2 0.0 0.0   Current Ratio   2.0 0.0 0.0 0.0 2.3 2.2 0.0 0.0   Cash and cash equivalent   16,086.4 0.0 0.0 0.0 27,668.5 93.6 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   26,008.2 0.0 0.0 0.0 64,420.8 76,867.4 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   191 0 0 0 116 120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   191 0 0 0 125 120 0 0   EBIT / employee   172 0 0 0 116 111 0 0   Net earnings / employee   134 0 0 0 89 92 0 0