Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Instabox Denmark ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 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% 2.1% 2.1%   Bankruptcy risk   0.0% 0.0% 11.3% 1.2% 0.6% 0.4% 11.1% 11.0%   Credit score (0-100)   0 0 21 81 96 100 5 5   Credit rating   N/A N/A B BBB A AA B B   Credit limit (kDKK)   0.0 0.0 0.0 467.5 2,157.7 2,311.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 -2,734 10,737 32,844 16,920 0.0 0.0   EBITDA   0.0 0.0 -4,912 844 3,991 6,855 0.0 0.0   EBIT   0.0 0.0 -4,935 183 556 1,936 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -4,940.3 152.8 2,252.0 2,849.2 0.0 0.0   Net earnings   0.0 0.0 -4,940.3 152.8 2,252.0 2,723.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -4,940 153 2,252 2,849 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 1,663 18,580 21,648 17,714 0.0 0.0   Shareholders equity total   0.0 0.0 1,195 12,066 14,318 17,042 17,002 17,002   Interest-bearing liabilities   0.0 0.0 5,165 35,305 24,923 11,718 0.0 0.0   Balance sheet total (assets)   0.0 0.0 7,240 53,084 43,670 31,959 17,002 17,002   Net Debt   0.0 0.0 214 31,033 22,125 8,136 -17,002 -17,002     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -2,734 10,737 32,844 16,920 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 205.9% -48.5% -100.0% 0.0%   Employees   0 0 4 22 60 21 0 0   Employee growth %   0.0% 0.0% 0.0% 450.0% 172.7% -65.0% -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)   0 0 7,240 53,084 43,670 31,959 17,002 17,002   Balance sheet change%   0.0% 0.0% 0.0% 633.2% -17.7% -26.8% -46.8% 0.0%   Added value   0.0 0.0 -4,911.9 843.8 1,216.4 6,854.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 1,640 16,256 -367 -8,853 -17,714 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 180.5% 1.7% 1.7% 11.4% 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 %   0.0% 0.0% -68.2% 0.6% 8.5% 11.3% 0.0% 0.0%   ROI %   0.0% 0.0% -77.6% 0.7% 9.5% 12.5% 0.0% 0.0%   ROE %   0.0% 0.0% -413.5% 2.3% 17.1% 17.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 16.5% 22.7% 32.8% 53.3% 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, %   0.0% 0.0% -4.4% 3,677.9% 554.3% 118.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 432.3% 292.6% 174.1% 68.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.2% 0.2% 6.2% 7.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 6.1 0.9 0.5 0.6 0.0 0.0   Current Ratio   0.0 0.0 6.1 0.9 0.7 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 4,951.0 4,271.6 2,797.8 3,582.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 4,482.7 -3,994.8 -8,852.4 -1,247.3 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 N/A 2019 N/A 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 -1,228 38 20 326 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1,228 38 67 326 0 0   EBIT / employee   0 0 -1,234 8 9 92 0 0   Net earnings / employee   0 0 -1,235 7 38 130 0 0