Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGVALD CHRISTENSEN A/S, MASKINFABRIK

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% 1.3% 1.3%   Bankruptcy risk   1.3% 1.0% 1.0% 1.0% 0.9% 1.4% 6.7% 6.6%   Credit score (0-100)   82 87 87 84 90 76 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   103.3 384.2 542.0 409.8 670.3 36.5 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   4,949 6,901 8,322 7,689 7,981 6,769 0.0 0.0   EBITDA   665 1,307 2,299 1,779 2,024 801 0.0 0.0   EBIT   652 1,260 2,228 1,673 1,907 735 0.0 0.0   Pre-tax profit (PTP)   649.5 1,268.7 2,237.4 1,670.7 1,905.8 735.5 0.0 0.0   Net earnings   501.6 988.4 1,744.5 1,303.4 1,483.6 573.3 0.0 0.0   Pre-tax profit without non-rec. items   650 1,269 2,237 1,671 1,906 736 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   45.0 218 206 218 156 17.4 0.0 0.0   Shareholders equity total   4,105 4,592 5,436 5,239 5,423 4,516 3,446 3,446   Interest-bearing liabilities   0.8 3.2 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,830 8,212 10,664 9,220 8,225 7,862 3,446 3,446   Net Debt   -2,124 -1,186 -1,434 -1,826 -1,372 -379 -3,446 -3,446     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   4,949 6,901 8,322 7,689 7,981 6,769 0.0 0.0   Gross profit growth   -30.2% 39.4% 20.6% -7.6% 3.8% -15.2% -100.0% 0.0%   Employees   7 9 10 9 9 10 0 0   Employee growth %   0.0% 28.6% 11.1% -10.0% 0.0% 11.1% -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)   6,830 8,212 10,664 9,220 8,225 7,862 3,446 3,446   Balance sheet change%   -9.8% 20.2% 29.9% -13.5% -10.8% -4.4% -56.2% 0.0%   Added value   665.1 1,307.4 2,298.5 1,779.5 2,013.7 800.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24 125 -82 -94 -179 -204 -17 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 (%)   13.2% 18.3% 26.8% 21.8% 23.9% 10.9% 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 %   9.2% 17.0% 23.9% 17.0% 22.0% 9.2% 0.0% 0.0%   ROI %   14.2% 29.4% 44.9% 31.7% 36.0% 14.9% 0.0% 0.0%   ROE %   10.8% 22.7% 34.8% 24.4% 27.8% 11.5% 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 %   68.7% 59.5% 54.3% 67.5% 68.8% 68.4% 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, %   -319.4% -90.7% -62.4% -102.6% -67.8% -47.3% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   232.6% 436.0% 865.8% 0.0% 0.0% 0.0% 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   2.4 1.4 1.7 2.4 1.9 2.4 0.0 0.0   Current Ratio   2.4 2.2 2.0 2.2 2.8 2.3 0.0 0.0   Cash and cash equivalent   2,124.7 1,189.2 1,433.7 1,826.1 1,371.9 378.9 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   3,853.3 4,164.9 5,018.8 4,807.8 5,050.9 4,262.5 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   95 145 230 198 224 80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   95 145 230 198 225 80 0 0   EBIT / employee   93 140 223 186 212 74 0 0   Net earnings / employee   72 110 174 145 165 57 0 0