Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INELCO GRINDERS 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 2018/12 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% 1.6% 1.6%   Bankruptcy risk   0.9% 0.9% 0.9% 0.9% 0.6% 0.5% 16.5% 16.5%   Credit score (0-100)   90 89 88 88 96 98 11 11   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   421.6 433.3 414.6 651.2 1,008.1 1,135.2 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   6,734 8,152 8,025 9,015 11,628 12,331 0.0 0.0   EBITDA   3,355 3,551 2,685 5,011 5,167 5,536 0.0 0.0   EBIT   2,888 3,054 2,454 4,817 4,850 4,972 0.0 0.0   Pre-tax profit (PTP)   2,524.6 2,774.3 2,176.0 4,629.4 4,489.8 4,440.7 0.0 0.0   Net earnings   1,962.9 2,157.6 1,692.8 3,673.9 3,569.6 3,490.5 0.0 0.0   Pre-tax profit without non-rec. items   2,525 2,774 2,176 4,629 4,490 4,441 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   208 731 650 533 1,972 1,699 0.0 0.0   Shareholders equity total   3,527 3,685 3,377 5,551 6,221 6,961 30.4 30.4   Interest-bearing liabilities   1,042 1,858 1,521 922 3,277 4,620 0.0 0.0   Balance sheet total (assets)   6,963 7,560 8,455 9,253 14,471 15,615 30.4 30.4   Net Debt   1,041 1,855 1,518 919 3,274 4,620 -30.4 -30.4     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   6,734 8,152 8,025 9,015 11,628 12,331 0.0 0.0   Gross profit growth   -0.6% 21.1% -1.6% 12.3% 29.0% 6.0% -100.0% 0.0%   Employees   8 10 11 10 12 13 0 0   Employee growth %   14.3% 25.0% 10.0% -9.1% 20.0% 8.3% -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)   6,963 7,560 8,455 9,253 14,471 15,615 30 30   Balance sheet change%   -15.2% 8.6% 11.8% 9.4% 56.4% 7.9% -99.8% 0.0%   Added value   3,354.8 3,550.9 2,684.7 5,010.9 5,043.7 5,536.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -763 -228 -83 704 2,208 775 -5,777 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 (%)   42.9% 37.5% 30.6% 53.4% 41.7% 40.3% 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 %   38.1% 42.1% 30.7% 54.8% 40.9% 33.1% 0.0% 0.0%   ROI %   55.2% 57.1% 42.1% 76.6% 56.2% 43.3% 0.0% 0.0%   ROE %   44.2% 59.8% 47.9% 82.3% 60.6% 53.0% 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 %   50.7% 48.7% 39.9% 60.0% 43.0% 44.6% 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, %   31.0% 52.2% 56.5% 18.3% 63.4% 83.5% 0.0% 0.0%   Gearing %   29.5% 50.4% 45.0% 16.6% 52.7% 66.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   66.1% 19.3% 16.8% 18.4% 17.1% 13.8% 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   1.1 1.1 1.0 1.3 0.7 0.6 0.0 0.0   Current Ratio   1.9 1.9 1.8 2.3 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.5 3.1 3.1 3.1 3.1 0.3 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   3,099.6 3,227.9 3,193.0 4,110.1 2,589.5 2,302.3 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 2018/12 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   419 355 244 501 420 426 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   419 355 244 501 431 426 0 0   EBIT / employee   361 305 223 482 404 382 0 0   Net earnings / employee   245 216 154 367 297 268 0 0