Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IM DATA 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 2.8% 3.2% 3.3% 4.5% 4.7% 8.4% 8.4%   Credit score (0-100)   65 60 55 54 46 44 29 29   Credit rating   BBB BBB BBB BBB BBB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,097 510 -74.3 -118 -123 -102 0.0 0.0   EBITDA   553 -24.1 -262 -317 -337 -268 0.0 0.0   EBIT   538 -34.1 -270 -317 -337 -288 0.0 0.0   Pre-tax profit (PTP)   854.8 248.1 1,143.6 1,763.8 -777.2 1,310.6 0.0 0.0   Net earnings   664.2 227.3 891.0 1,453.0 -783.9 1,192.1 0.0 0.0   Pre-tax profit without non-rec. items   855 248 1,144 1,764 -777 1,311 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   20.0 10.0 2.5 2.5 2.5 0.0 0.0 0.0   Shareholders equity total   4,408 4,527 5,338 6,711 5,927 7,034 6,829 6,829   Interest-bearing liabilities   0.0 78.8 10.7 10.7 16.8 58.0 0.0 0.0   Balance sheet total (assets)   4,895 4,878 5,580 7,035 6,025 7,181 6,829 6,829   Net Debt   -4,466 -4,680 -5,292 -6,993 -5,895 -7,042 -6,829 -6,829     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,097 510 -74.3 -118 -123 -102 0.0 0.0   Gross profit growth   12.4% -53.5% 0.0% -58.9% -4.3% 16.9% 0.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,895 4,878 5,580 7,035 6,025 7,181 6,829 6,829   Balance sheet change%   14.9% -0.3% 14.4% 26.1% -14.4% 19.2% -4.9% 0.0%   Added value   552.6 -24.1 -262.3 -316.7 -337.2 -268.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -20 -15 0 0 -22 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   49.0% -6.7% 363.2% 268.3% 273.9% 281.4% 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 %   18.9% 5.2% 22.0% 28.0% -3.6% 19.9% 0.0% 0.0%   ROI %   20.9% 5.7% 23.1% 29.3% -3.8% 20.2% 0.0% 0.0%   ROE %   16.1% 5.1% 18.1% 24.1% -12.4% 18.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   90.0% 92.8% 95.7% 95.4% 98.4% 98.0% 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, %   -808.1% 19,459.0% 2,017.8% 2,208.2% 1,748.4% 2,624.0% 0.0% 0.0%   Gearing %   0.0% 1.7% 0.2% 0.2% 0.3% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.6% 17.9% 33.6% 3,917.7% 10.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   14.0 13.7 23.1 21.7 61.7 51.2 0.0 0.0   Current Ratio   14.0 13.7 23.1 21.7 61.7 51.2 0.0 0.0   Cash and cash equivalent   4,465.8 4,759.1 5,302.9 7,003.7 5,912.3 7,099.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,259.5 1,117.2 604.1 413.1 149.6 16.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 -268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -268 0 0   EBIT / employee   0 0 0 0 0 -288 0 0   Net earnings / employee   0 0 0 0 0 1,192 0 0