Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGE BOMARK HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.6% 1.6% 4.6% 1.8% 2.3% 11.3% 11.0%   Credit score (0-100)   82 74 74 45 70 65 22 22   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   68.2 8.7 15.9 0.0 2.1 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   371 438 1,762 222 322 56.5 0.0 0.0   EBITDA   371 438 1,762 222 322 56.5 0.0 0.0   EBIT   327 394 1,740 191 291 25.3 0.0 0.0   Pre-tax profit (PTP)   509.0 714.0 1,387.0 -1,359.0 607.4 460.9 0.0 0.0   Net earnings   500.0 557.0 1,102.0 -1,332.0 606.3 460.9 0.0 0.0   Pre-tax profit without non-rec. items   509 714 1,387 -1,359 607 461 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,089 5,947 5,305 5,368 5,336 7,585 0.0 0.0   Shareholders equity total   3,712 4,156 5,146 3,699 4,105 4,479 4,219 4,219   Interest-bearing liabilities   3,438 3,284 3,159 3,005 2,790 4,263 0.0 0.0   Balance sheet total (assets)   7,162 7,860 8,566 7,173 7,400 9,054 4,219 4,219   Net Debt   2,541 2,934 2,940 2,979 733 2,796 -4,219 -4,219     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   371 438 1,762 222 322 56.5 0.0 0.0   Gross profit growth   -20.8% 18.1% 302.3% -87.4% 45.2% -82.5% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   7,162 7,860 8,566 7,173 7,400 9,054 4,219 4,219   Balance sheet change%   3.2% 9.7% 9.0% -16.3% 3.2% 22.3% -53.4% 0.0%   Added value   371.0 438.0 1,762.0 222.0 322.1 56.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -89 814 -664 32 -63 2,218 -7,585 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   88.1% 90.0% 98.8% 86.0% 90.3% 44.8% 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 %   11.4% 10.7% 21.6% 2.6% 10.2% 7.1% 0.0% 0.0%   ROI %   11.5% 11.0% 22.5% 2.8% 10.7% 7.2% 0.0% 0.0%   ROE %   14.1% 14.2% 23.7% -30.1% 15.5% 10.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.8% 52.9% 60.1% 51.6% 55.5% 49.5% 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, %   684.9% 669.9% 166.9% 1,341.9% 227.3% 4,948.4% 0.0% 0.0%   Gearing %   92.6% 79.0% 61.4% 81.2% 68.0% 95.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 2.6% 12.0% 50.8% 4.6% 3.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   4.8 0.6 0.6 0.1 3.3 0.7 0.0 0.0   Current Ratio   4.8 0.6 0.6 0.1 3.3 0.7 0.0 0.0   Cash and cash equivalent   897.0 350.0 219.0 26.0 2,057.4 1,467.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   763.0 -224.0 -154.0 -600.0 -528.5 -2,013.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 322 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 322 56 0 0   EBIT / employee   0 0 0 0 291 25 0 0   Net earnings / employee   0 0 0 0 606 461 0 0