Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IPNord 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   9.7% 7.1% 7.2% 4.4% 3.7% 7.2% 14.9% 14.6%   Credit score (0-100)   27 35 33 46 52 32 14 15   Credit rating   BB BBB BBB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   868 1,727 2,708 3,662 4,433 4,023 0.0 0.0   EBITDA   385 310 481 1,016 1,442 929 0.0 0.0   EBIT   274 290 424 892 1,251 724 0.0 0.0   Pre-tax profit (PTP)   266.8 264.6 387.1 839.6 1,224.5 373.3 0.0 0.0   Net earnings   205.8 204.4 300.4 667.6 957.3 272.0 0.0 0.0   Pre-tax profit without non-rec. items   267 265 387 840 1,225 373 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 1,298 1,590 1,929 1,805 1,616 0.0 0.0   Shareholders equity total   437 641 941 1,609 1,957 1,272 500 500   Interest-bearing liabilities   138 1,519 1,292 1,412 1,417 2,428 0.0 0.0   Balance sheet total (assets)   980 3,468 4,018 5,485 5,856 6,811 500 500   Net Debt   -74.2 1,519 1,085 879 1,102 2,303 -500 -500     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   868 1,727 2,708 3,662 4,433 4,023 0.0 0.0   Gross profit growth   33.6% 98.9% 56.8% 35.3% 21.0% -9.2% -100.0% 0.0%   Employees   0 0 0 0 0 7 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 -1,416.7 -2,227.0 -2,646.3 -2,991.2 -3,094.1 0.0 0.0   Balance sheet total (assets)   980 3,468 4,018 5,485 5,856 6,811 500 500   Balance sheet change%   47.5% 253.8% 15.9% 36.5% 6.8% 16.3% -92.7% 0.0%   Added value   384.8 1,727.0 2,707.6 3,662.3 4,366.1 4,023.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -110 1,277 236 215 -315 -395 -1,616 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   31.6% 16.8% 15.6% 24.4% 28.2% 18.0% 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 %   33.3% 13.0% 11.3% 18.8% 22.4% 11.4% 0.0% 0.0%   ROI %   58.3% 21.1% 19.2% 33.8% 39.5% 20.4% 0.0% 0.0%   ROE %   61.7% 37.9% 38.0% 52.4% 53.7% 16.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   44.5% 18.5% 23.4% 29.3% 33.4% 18.7% 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, %   -19.3% 489.8% 225.8% 86.5% 76.4% 247.9% 0.0% 0.0%   Gearing %   31.6% 237.1% 137.2% 87.8% 72.4% 190.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 3.0% 2.6% 4.0% 3.1% 18.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.4 1.1 0.9 1.2 0.9 0.9 0.0 0.0   Current Ratio   1.8 1.3 1.2 1.6 1.3 1.1 0.0 0.0   Cash and cash equivalent   212.3 0.0 206.7 532.8 314.8 125.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   436.5 498.2 392.3 1,277.5 838.1 302.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 575 0 0   Employee expenses / employee   0 0 0 0 0 -442 0 0   EBITDA / employee   0 0 0 0 0 133 0 0   EBIT / employee   0 0 0 0 0 103 0 0   Net earnings / employee   0 0 0 0 0 39 0 0