Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IPJ INVEST A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.4% 0.4% 0.4% 0.4% 0.5% 0.6% 7.4% 7.2%   Credit score (0-100)   99 100 99 100 99 95 33 34   Credit rating   AAA AAA AAA AAA AAA AA BBB BBB   Credit limit (kDKK)   16,842.4 16,316.5 15,456.4 18,453.1 19,388.3 15,300.0 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   15,557 13,479 13,366 13,532 12,118 11,506 11,506 11,506   Gross profit   16,108 9,274 17,313 30,595 6,652 1,391 0.0 0.0   EBITDA   16,108 12,327 3,249 29,698 5,746 168 0.0 0.0   EBIT   22,634 8,610 16,569 29,698 5,746 168 0.0 0.0   Pre-tax profit (PTP)   15,030.6 7,394.6 15,437.5 27,625.0 7,183.5 8,717.5 0.0 0.0   Net earnings   10,205.6 5,767.2 12,040.8 21,541.2 7,119.2 7,305.1 0.0 0.0   Pre-tax profit without non-rec. items   21,556 7,395 15,438 27,625 7,184 8,717 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   205,800 191,100 197,800 218,328 161,687 163,500 0.0 0.0   Shareholders equity total   145,871 150,699 143,740 165,281 172,400 159,705 157,205 157,205   Interest-bearing liabilities   56,504 47,415 47,295 37,053 35,301 58,206 0.0 0.0   Balance sheet total (assets)   235,621 226,021 220,300 236,159 240,460 242,400 157,205 157,205   Net Debt   35,473 31,687 44,973 19,399 -42,916 -20,097 -157,205 -157,205     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   15,557 13,479 13,366 13,532 12,118 11,506 11,506 11,506   Net sales growth   -9.0% -13.4% -0.8% 1.2% -10.5% -5.0% 0.0% 0.0%   Gross profit   16,108 9,274 17,313 30,595 6,652 1,391 0.0 0.0   Gross profit growth   81.3% -42.4% 86.7% 76.7% -78.3% -79.1% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   235,621 226,021 220,300 236,159 240,460 242,400 157,205 157,205   Balance sheet change%   0.4% -4.1% -2.5% 7.2% 1.8% 0.8% -35.1% 0.0%   Added value   22,633.7 8,609.8 16,569.3 29,697.8 5,745.7 168.4 0.0 0.0   Added value %   145.5% 63.9% 124.0% 219.5% 47.4% 1.5% 0.0% 0.0%   Investments   -8,800 -14,700 6,700 20,528 -56,641 1,813 -163,500 0   Net sales trend   -2.0 -3.0 -4.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   103.5% 91.5% 24.3% 219.5% 47.4% 1.5% 0.0% 0.0%   EBIT %   145.5% 63.9% 124.0% 219.5% 47.4% 1.5% 0.0% 0.0%   EBIT to gross profit (%)   140.5% 92.8% 95.7% 97.1% 86.4% 12.1% 0.0% 0.0%   Net Earnings %   65.6% 42.8% 90.1% 159.2% 58.7% 63.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   23.7% 70.4% -9.6% 159.2% 58.7% 63.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   138.6% 54.9% 115.5% 204.1% 59.3% 75.8% 0.0% 0.0%   ROA %   9.7% 3.7% 7.4% 13.8% 3.3% 4.2% 0.0% 0.0%   ROI %   10.0% 3.8% 7.5% 14.0% 3.4% 4.3% 0.0% 0.0%   ROE %   7.2% 3.9% 8.2% 13.9% 4.2% 4.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   61.9% 66.7% 65.2% 70.0% 71.7% 65.9% 100.0% 100.0%   Relative indebtedness %   391.5% 378.0% 374.0% 290.4% 374.3% 534.6% 0.0% 0.0%   Relative net indebtedness %   256.3% 261.4% 356.7% 159.9% -271.1% -145.9% -1,366.2% -1,366.2%   Net int. bear. debt to EBITDA, %   220.2% 257.0% 1,384.1% 65.3% -746.9% -11,936.0% 0.0% 0.0%   Gearing %   38.7% 31.5% 32.9% 22.4% 20.5% 36.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.4% 2.4% 9.2% 2.2% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.8 5.9 3.6 2.4 5.5 2.5 0.0 0.0   Current Ratio   1.8 5.9 3.6 2.4 5.5 2.5 0.0 0.0   Cash and cash equivalent   21,030.6 15,728.6 2,321.9 17,654.2 78,216.4 78,303.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 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)   51.9 108.5 60.6 48.4 89.5 54.6 0.0 0.0   Current assets / Net sales %   175.6% 259.1% 168.3% 131.8% 650.1% 685.7% 1,366.2% 1,366.2%   Net working capital   12,528.9 29,024.7 16,283.1 -6,635.8 25,582.2 -28,531.3 0.0 0.0   Net working capital %   80.5% 215.3% 121.8% -49.0% 211.1% -248.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 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 6,740 6,683 6,766 6,059 5,753 0 0   Added value / employee   0 4,305 8,285 14,849 2,873 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 6,164 1,625 14,849 2,873 84 0 0   EBIT / employee   0 4,305 8,285 14,849 2,873 84 0 0   Net earnings / employee   0 2,884 6,020 10,771 3,560 3,653 0 0