INDEPENDENT ELECTRONIC COMPONENTS A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.2% 2.6% 2.6% 1.7% 1.7%  
Credit score (0-100)  57 61 60 72 69  
Credit rating  BBB BBB BBB A A  
Credit limit (kDKK)  0.0 0.0 0.0 6.6 9.9  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,037 1,250 1,427 2,838 1,379  
EBITDA  79.9 292 495 1,886 426  
EBIT  79.9 292 495 1,886 426  
Pre-tax profit (PTP)  86.3 296.3 489.6 1,757.5 485.7  
Net earnings  66.9 230.5 381.8 1,370.7 378.5  
Pre-tax profit without non-rec. items  86.3 296 490 1,758 486  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  10.0 10.0 10.0 10.0 10.0  
Shareholders equity total  3,144 3,375 3,756 5,127 5,505  
Interest-bearing liabilities  0.0 0.0 0.0 2,142 2,313  
Balance sheet total (assets)  3,765 4,207 6,554 10,777 8,094  

Net Debt  -2,051 -992 -1,995 -3,411 -3,048  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,037 1,250 1,427 2,838 1,379  
Gross profit growth  -44.8% 20.6% 14.1% 98.9% -51.4%  
Employees  2 2 2 2 2  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,765 4,207 6,554 10,777 8,094  
Balance sheet change%  -29.5% 11.7% 55.8% 64.4% -24.9%  
Added value  79.9 292.0 494.8 1,886.0 426.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  7.7% 23.4% 34.7% 66.5% 30.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  1.9% 7.4% 9.3% 21.8% 6.2%  
ROI %  2.4% 9.0% 13.9% 34.2% 7.7%  
ROE %  1.8% 7.1% 10.7% 30.9% 7.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  83.5% 80.2% 57.3% 47.6% 68.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -2,568.4% -339.8% -403.2% -180.9% -715.2%  
Gearing %  0.0% 0.0% 0.0% 41.8% 42.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 12.0% 4.3%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  5.4 4.5 2.0 1.5 2.1  
Current Ratio  6.2 5.2 2.3 1.9 3.1  
Cash and cash equivalent  2,051.1 992.3 1,994.6 5,553.4 5,360.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  3,146.1 3,396.5 3,748.6 5,119.2 5,497.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  40 146 247 943 213  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  40 146 247 943 213  
EBIT / employee  40 146 247 943 213  
Net earnings / employee  33 115 191 685 189