Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IP NETCOM 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% 1.5% 1.5%   Bankruptcy risk   4.5% 5.9% 10.1% 6.6% 4.6% 6.4% 14.9% 14.6%   Credit score (0-100)   48 41 24 35 46 36 14 15   Credit rating   BBB BBB BB 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)  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   5,359 4,890 5,761 5,528 5,187 5,132 0.0 0.0   EBITDA   801 179 370 458 579 554 0.0 0.0   EBIT   219 163 310 398 516 487 0.0 0.0   Pre-tax profit (PTP)   75.3 18.9 198.2 308.6 362.5 222.7 0.0 0.0   Net earnings   51.6 11.5 149.6 234.5 273.2 159.4 0.0 0.0   Pre-tax profit without non-rec. items   75.3 18.9 198 309 362 223 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   16.5 209 239 179 151 84.4 0.0 0.0   Shareholders equity total   1,175 987 650 735 1,008 1,167 517 517   Interest-bearing liabilities   1,474 1,484 723 461 2,049 1,985 0.0 0.0   Balance sheet total (assets)   4,831 4,342 5,123 4,150 4,900 5,309 517 517   Net Debt   1,471 1,481 720 458 2,046 1,982 -517 -517     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   5,359 4,890 5,761 5,528 5,187 5,132 0.0 0.0   Gross profit growth   0.6% -8.7% 17.8% -4.1% -6.2% -1.1% -100.0% 0.0%   Employees   14 13 13 12 10 10 0 0   Employee growth %   7.7% -7.1% 0.0% -7.7% -16.7% 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)   4,831 4,342 5,123 4,150 4,900 5,309 517 517   Balance sheet change%   3.3% -10.1% 18.0% -19.0% 18.1% 8.3% -90.3% 0.0%   Added value   801.3 179.1 370.2 457.9 575.8 553.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,065 -356 -29 -119 -91 -133 -84 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 (%)   4.1% 3.3% 5.4% 7.2% 9.9% 9.5% 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 %   4.6% 3.5% 6.6% 8.6% 11.4% 9.5% 0.0% 0.0%   ROI %   8.0% 6.0% 14.7% 23.3% 21.2% 15.7% 0.0% 0.0%   ROE %   4.1% 1.1% 18.3% 33.9% 31.3% 14.7% 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 %   24.3% 22.7% 12.7% 17.7% 20.6% 22.0% 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, %   183.6% 827.1% 194.5% 100.0% 353.6% 357.9% 0.0% 0.0%   Gearing %   125.4% 150.4% 111.2% 62.8% 203.3% 170.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 9.7% 10.2% 15.1% 12.2% 13.1% 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   1.0 1.1 1.0 1.2 1.1 1.1 0.0 0.0   Current Ratio   1.2 1.3 1.2 1.4 1.3 1.3 0.0 0.0   Cash and cash equivalent   3.3 3.3 3.3 3.3 3.3 3.3 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   799.2 928.7 644.2 1,163.9 1,060.8 1,294.0 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   57 14 28 38 58 55 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   57 14 28 38 58 55 0 0   EBIT / employee   16 13 24 33 52 49 0 0   Net earnings / employee   4 1 12 20 27 16 0 0