Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IN HOUSE EUROPE 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   3.8% 2.2% 3.2% 2.8% 1.5% 2.8% 9.0% 6.9%   Credit score (0-100)   53 67 57 61 76 58 27 34   Credit rating   BBB BBB BBB BBB A BBB BB BBB   Credit limit (kDKK)   0.0 0.1 0.0 0.0 18.3 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   887 1,359 1,238 899 1,101 2,017 0.0 0.0   EBITDA   330 740 591 284 436 597 0.0 0.0   EBIT   320 705 531 219 371 536 0.0 0.0   Pre-tax profit (PTP)   281.0 465.4 166.6 144.7 855.3 196.8 0.0 0.0   Net earnings   219.1 364.9 105.3 164.1 790.1 182.5 0.0 0.0   Pre-tax profit without non-rec. items   281 465 167 145 855 197 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   39.9 165 125 116 70.7 29.9 0.0 0.0   Shareholders equity total   2,248 2,613 2,718 2,879 3,668 2,650 1,295 1,295   Interest-bearing liabilities   3,405 5,258 5,346 7,092 6,093 6,245 0.0 0.0   Balance sheet total (assets)   7,307 8,605 10,358 11,289 11,247 10,497 1,295 1,295   Net Debt   3,188 5,135 5,105 6,780 5,640 6,138 -1,185 -1,185     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   887 1,359 1,238 899 1,101 2,017 0.0 0.0   Gross profit growth   0.0% 53.3% -8.9% -27.4% 22.5% 83.1% -100.0% 0.0%   Employees   4 4 4 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 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)   7,307 8,605 10,358 11,289 11,247 10,497 1,295 1,295   Balance sheet change%   0.0% 17.8% 20.4% 9.0% -0.4% -6.7% -87.7% 0.0%   Added value   330.3 740.2 591.2 283.6 435.6 596.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29 280 -121 -94 -130 -122 -30 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   36.1% 51.9% 42.9% 24.3% 33.7% 26.6% 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 %   8.0% 9.0% 4.5% 4.4% 11.6% 6.1% 0.0% 0.0%   ROI %   10.3% 10.6% 5.3% 5.2% 13.2% 7.1% 0.0% 0.0%   ROE %   9.7% 15.0% 4.0% 5.9% 24.1% 5.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   30.8% 30.4% 26.2% 25.5% 33.2% 25.2% 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, %   965.0% 693.7% 863.5% 2,391.0% 1,294.0% 1,029.0% 0.0% 0.0%   Gearing %   151.5% 201.2% 196.7% 246.3% 166.1% 235.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.7% 5.9% 4.9% 5.3% 6.8% 7.5% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.7 0.6 0.6 0.5 0.6 0.4 0.0 0.0   Current Ratio   1.5 1.4 1.3 1.2 1.3 1.6 0.0 0.0   Cash and cash equivalent   217.0 123.1 240.4 312.0 452.8 107.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,338.8 2,148.3 2,511.8 1,653.3 1,911.4 3,193.1 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   83 185 148 57 87 119 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 185 148 57 87 119 0 0   EBIT / employee   80 176 133 44 74 107 0 0   Net earnings / employee   55 91 26 33 158 36 0 0