Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IJ PIPE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   0.8% 1.1% 0.8% 0.6% 0.5% 0.6% 8.2% 8.2%   Credit score (0-100)   94 86 91 97 98 96 30 30   Credit rating   AA A AA AA AA AA BB BB   Credit limit (kDKK)   844.2 333.1 683.1 1,019.2 1,347.8 1,385.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,391 11,857 11,637 13,924 15,883 16,313 0.0 0.0   EBITDA   2,775 1,306 1,731 2,635 4,006 4,394 0.0 0.0   EBIT   2,148 733 1,256 2,275 3,644 2,885 0.0 0.0   Pre-tax profit (PTP)   1,365.1 17.8 529.2 1,565.9 2,842.2 1,164.9 0.0 0.0   Net earnings   1,065.1 17.8 412.2 1,222.6 2,217.2 909.9 0.0 0.0   Pre-tax profit without non-rec. items   1,365 17.8 529 1,566 2,842 1,165 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   13,989 13,644 13,330 13,243 23,898 23,272 0.0 0.0   Shareholders equity total   5,304 5,122 5,534 6,757 8,974 9,884 9,384 9,384   Interest-bearing liabilities   16,807 14,758 14,868 12,993 20,891 20,770 0.0 0.0   Balance sheet total (assets)   24,395 22,866 23,382 22,503 33,889 34,374 9,384 9,384   Net Debt   16,807 14,758 14,868 12,993 20,890 20,701 -9,384 -9,384     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   16,391 11,857 11,637 13,924 15,883 16,313 0.0 0.0   Gross profit growth   0.4% -27.7% -1.9% 19.7% 14.1% 2.7% -100.0% 0.0%   Employees   0 26 23 25 26 25 0 0   Employee growth %   -100.0% 0.0% -11.5% 8.7% 4.0% -3.8% -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)   24,395 22,866 23,382 22,503 33,889 34,374 9,384 9,384   Balance sheet change%   -2.9% -6.3% 2.3% -3.8% 50.6% 1.4% -72.7% 0.0%   Added value   2,775.1 1,305.7 1,730.7 2,635.2 4,004.2 4,394.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,004 -1,130 -939 -515 10,293 -2,135 -23,272 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   13.1% 6.2% 10.8% 16.3% 22.9% 17.7% 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 %   8.7% 3.1% 5.4% 9.9% 12.9% 8.8% 0.0% 0.0%   ROI %   9.8% 3.5% 6.2% 11.1% 14.2% 9.5% 0.0% 0.0%   ROE %   19.1% 0.3% 7.7% 19.9% 28.2% 9.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   21.7% 22.4% 23.7% 30.0% 26.5% 28.8% 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, %   605.6% 1,130.3% 859.1% 493.1% 521.5% 471.1% 0.0% 0.0%   Gearing %   316.9% 288.2% 268.7% 192.3% 232.8% 210.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.6% 4.9% 5.1% 4.7% 8.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 0.1 0.2 0.2 0.1 0.8 0.0 0.0   Current Ratio   0.9 0.9 0.9 0.9 0.5 2.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1.1 68.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,033.0 -1,348.6 -1,707.9 -1,010.5 -9,419.3 6,416.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 50 75 105 154 176 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 50 75 105 154 176 0 0   EBIT / employee   0 28 55 91 140 115 0 0   Net earnings / employee   0 1 18 49 85 36 0 0