Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

I.K.I. Jersey ApS 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 2019/6 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   6.1% 4.1% 5.6% 5.1% 6.9% 23.9% 13.7% 13.7%   Credit score (0-100)   40 50 41 42 34 2 16 16   Credit rating   BBB BBB BBB BBB BBB B 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   958 1,977 1,088 1,255 109 -5,626 0.0 0.0   EBITDA   136 1,040 241 -109 -1,559 -8,356 0.0 0.0   EBIT   -662 362 -460 -408 -2,224 -9,187 0.0 0.0   Pre-tax profit (PTP)   -1,166.0 -139.7 -913.6 -670.5 -2,597.6 -9,805.8 0.0 0.0   Net earnings   -936.0 -86.6 -737.6 -487.8 -2,025.7 -9,749.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,166 -140 -914 -670 -2,598 -9,806 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   8,871 8,388 7,828 7,938 7,255 8,059 0.0 0.0   Shareholders equity total   964 877 285 1,798 4,272 -5,478 -5,529 -5,529   Interest-bearing liabilities   8,844 9,326 8,980 8,105 8,351 14,245 5,606 5,606   Balance sheet total (assets)   11,964 11,915 10,800 14,747 16,923 13,264 77.2 77.2   Net Debt   8,467 9,196 8,922 8,105 8,351 14,245 5,606 5,606     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   958 1,977 1,088 1,255 109 -5,626 0.0 0.0   Gross profit growth   -41.7% 106.3% -45.0% 15.4% -91.3% 0.0% 0.0% 0.0%   Employees   0 3 3 3 4 4 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 33.3% 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)   11,964 11,915 10,800 14,747 16,923 13,264 77 77   Balance sheet change%   -7.5% -0.4% -9.4% 36.5% 14.8% -21.6% -99.4% 0.0%   Added value   136.4 1,039.6 240.7 -109.3 -1,926.0 -8,356.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,582 -1,211 -1,310 -239 -1,398 -77 -8,059 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -69.1% 18.3% -42.2% -32.5% -2,046.6% 163.3% 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 %   -5.2% 3.1% -3.8% -3.1% -13.9% -51.3% 0.0% 0.0%   ROI %   -5.5% 3.3% -4.1% -3.4% -16.0% -57.1% 0.0% 0.0%   ROE %   -65.4% -9.4% -126.9% -46.8% -66.8% -111.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   8.1% 7.4% 2.6% 12.2% 25.2% -29.2% -98.6% -98.6%   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, %   6,208.1% 884.6% 3,706.2% -7,413.5% -535.6% -170.5% 0.0% 0.0%   Gearing %   917.7% 1,063.4% 3,146.2% 450.9% 195.5% -260.1% -101.4% -101.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 5.6% 5.2% 3.3% 4.8% 5.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 0.9 0.6 0.5 0.4 0.3 0.0 0.0   Current Ratio   1.9 1.5 1.3 1.6 1.2 0.7 0.0 0.0   Cash and cash equivalent   377.0 130.1 58.7 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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)   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   1,263.3 1,003.6 611.3 2,207.6 1,657.5 -1,595.0 -2,802.9 -2,802.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 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 0 0 0 0 0 0 0   Added value / employee   0 347 80 -36 -482 -2,089 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 347 80 -36 -390 -2,089 0 0   EBIT / employee   0 121 -153 -136 -556 -2,297 0 0   Net earnings / employee   0 -29 -246 -163 -506 -2,437 0 0