Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INU:IT A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.6% 0.8% 1.2% 0.7% 0.7% 0.5% 8.3% 8.1%   Credit score (0-100)   98 90 82 96 94 92 30 30   Credit rating   AA A A AA AA AA BB BB   Credit limit (kDKK)   3,000.9 2,461.8 704.5 2,936.5 4,477.4 2,334.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   38,363 38,099 37,631 38,932 34,926 29,317 0.0 0.0   EBITDA   7,443 7,344 3,796 7,728 13,239 6,165 0.0 0.0   EBIT   5,810 5,991 2,312 5,456 11,963 5,080 0.0 0.0   Pre-tax profit (PTP)   6,696.4 6,786.2 3,268.8 6,449.2 11,721.4 5,239.5 0.0 0.0   Net earnings   4,571.0 5,027.5 2,401.0 4,724.9 8,808.4 3,911.8 0.0 0.0   Pre-tax profit without non-rec. items   6,696 6,786 3,269 6,449 11,721 5,240 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   4,068 3,723 7,024 4,150 3,601 2,956 0.0 0.0   Shareholders equity total   19,573 19,697 16,241 20,771 27,579 12,407 8,158 8,158   Interest-bearing liabilities   0.0 0.0 5,712 3,693 0.0 0.0 0.0 0.0   Balance sheet total (assets)   29,738 34,087 42,159 33,086 32,664 18,248 8,158 8,158   Net Debt   -1,845 -1,704 5,665 3,658 -16,582 -6,357 -8,158 -8,158     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   38,363 38,099 37,631 38,932 34,926 29,317 0.0 0.0   Gross profit growth   -0.5% -0.7% -1.2% 3.5% -10.3% -16.1% -100.0% 0.0%   Employees   57 56 56 51 35 37 0 0   Employee growth %   3.6% -1.8% 0.0% -8.9% -31.4% 5.7% -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)   29,738 34,087 42,159 33,086 32,664 18,248 8,158 8,158   Balance sheet change%   8.8% 14.6% 23.7% -21.5% -1.3% -44.1% -55.3% 0.0%   Added value   7,442.5 7,343.6 3,795.6 7,727.8 14,235.2 6,164.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,016 -1,789 1,611 -5,142 -1,908 -1,743 -2,956 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   15.1% 15.7% 6.1% 14.0% 34.3% 17.3% 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 %   23.5% 21.3% 8.7% 17.5% 39.2% 20.6% 0.0% 0.0%   ROI %   36.4% 34.2% 15.6% 27.8% 49.1% 26.2% 0.0% 0.0%   ROE %   25.1% 25.6% 13.4% 25.5% 36.4% 19.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   66.2% 58.0% 38.9% 64.2% 85.8% 68.0% 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, %   -24.8% -23.2% 149.3% 47.3% -125.3% -103.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 35.2% 17.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.0% 3.1% 63.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.9 1.7 1.0 2.4 5.9 2.3 0.0 0.0   Current Ratio   2.5 2.1 1.4 2.4 5.7 2.6 0.0 0.0   Cash and cash equivalent   1,844.8 1,704.0 46.4 34.8 16,581.6 6,356.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   15,197.6 15,815.3 9,588.3 16,857.3 23,814.8 9,300.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   131 131 68 152 407 167 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   131 131 68 152 378 167 0 0   EBIT / employee   102 107 41 107 342 137 0 0   Net earnings / employee   80 90 43 93 252 106 0 0