Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGEMANN & ROI HOLDING ApS 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 2018/12 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% 0.6% 0.6%   Bankruptcy risk   4.2% 16.4% 7.2% 7.7% 10.9% 6.3% 17.3% 17.3%   Credit score (0-100)   50 12 33 30 21 37 9 9   Credit rating   BBB BB BBB BB BB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   24 -326 27 228 -23 75 75 75   Gross profit   23.9 -326 27.4 222 -22.9 75.5 0.0 0.0   EBITDA   23.9 -326 27.4 222 -22.9 75.5 0.0 0.0   EBIT   23.9 -326 27.4 222 -22.9 75.5 0.0 0.0   Pre-tax profit (PTP)   23.9 -326.1 27.4 222.2 -22.9 75.5 0.0 0.0   Net earnings   23.9 -326.1 27.4 222.2 -22.9 75.5 0.0 0.0   Pre-tax profit without non-rec. items   23.9 -326 27.4 222 -22.9 75.5 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   425 99.3 127 355 332 408 156 156   Interest-bearing liabilities   30.9 30.9 30.9 30.9 33.4 33.4 0.0 0.0   Balance sheet total (assets)   459 133 160 388 365 441 156 156   Net Debt   30.9 30.9 30.9 30.9 33.4 33.4 -156 -156     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   24 -326 27 228 -23 75 75 75   Net sales growth   0.0% -1,462.9% -108.4% 732.6% -110.0% -429.1% 0.0% 0.0%   Gross profit   23.9 -326 27.4 222 -22.9 75.5 0.0 0.0   Gross profit growth   -71.3% 0.0% 0.0% 710.6% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   459 133 160 388 365 441 156 156   Balance sheet change%   9.7% -71.1% 20.7% 142.6% -5.9% 20.7% -64.5% 0.0%   Added value   23.9 -326.1 27.4 222.2 -22.9 75.5 0.0 0.0   Added value %   100.0% 100.0% 100.0% 97.4% 100.0% 100.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 1.0 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 %   100.0% 100.0% 100.0% 97.4% 100.0% 100.0% 0.0% 0.0%   EBIT %   100.0% 0.0% 100.0% 97.4% 0.0% 100.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   100.0% 100.0% 100.0% 97.4% 100.0% 100.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.0% 100.0% 100.0% 97.4% 100.0% 100.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.0% 100.0% 100.0% 97.4% 100.0% 100.0% 0.0% 0.0%   ROA %   5.5% -110.3% 18.7% 81.0% -6.1% 18.7% 0.0% 0.0%   ROI %   5.5% -111.2% 19.0% 81.8% -6.1% 18.7% 0.0% 0.0%   ROE %   5.9% -124.3% 24.3% 92.3% -6.7% 20.4% 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 %   92.7% 74.8% 79.1% 91.4% 90.9% 92.4% 100.0% 100.0%   Relative indebtedness %   139.7% -10.2% 121.9% 14.6% -145.7% 44.3% 0.0% 0.0%   Relative net indebtedness %   139.7% -10.2% 121.9% 14.6% -145.7% 44.3% -207.1% -207.1%   Net int. bear. debt to EBITDA, %   129.2% -9.5% 112.8% 13.9% -145.7% 44.3% 0.0% 0.0%   Gearing %   7.3% 31.1% 24.4% 8.7% 10.1% 8.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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% 207.1% 207.1%   Net working capital   -33.4 -33.4 -33.4 -33.4 -33.4 -33.4 0.0 0.0   Net working capital %   -139.7% 10.2% -121.9% -14.6% 145.7% -44.3% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0