Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Invactor 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   3.0% 2.0% 1.5% 1.5% 3.4% 3.6% 12.0% 12.0%   Credit score (0-100)   59 70 77 74 53 51 20 20   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 26.6 883.6 534.4 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   -249 -612 -270 -178 -186 -178 0.0 0.0   EBITDA   -249 -612 -270 -178 -186 -178 0.0 0.0   EBIT   -249 -612 -270 -178 -186 -178 0.0 0.0   Pre-tax profit (PTP)   -1,973.1 63,401.9 1,284.3 13,645.4 -9,330.3 -14,914.1 0.0 0.0   Net earnings   -1,958.1 63,405.9 1,368.9 13,812.7 -9,284.2 -14,707.9 0.0 0.0   Pre-tax profit without non-rec. items   -1,973 63,402 1,284 13,645 -9,330 -14,914 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   129,644 178,072 179,448 189,176 176,888 158,590 1,663 1,663   Interest-bearing liabilities   746 16,343 21,061 23,211 36,874 49,731 0.0 0.0   Balance sheet total (assets)   130,643 194,665 200,732 212,508 213,883 208,457 1,663 1,663   Net Debt   458 15,512 20,986 23,139 36,873 49,731 -1,663 -1,663     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   -249 -612 -270 -178 -186 -178 0.0 0.0   Gross profit growth   -343.3% -145.3% 55.9% 34.0% -4.2% 3.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   130,643 194,665 200,732 212,508 213,883 208,457 1,663 1,663   Balance sheet change%   -2.1% 49.0% 3.1% 5.9% 0.6% -2.5% -99.2% 0.0%   Added value   -249.4 -611.6 -269.9 -178.2 -185.6 -178.4 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 0 0 0 0 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 -3.0 -4.0 -5.0 -5.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -1.5% 39.1% 0.8% 6.7% -4.2% -5.5% 0.0% 0.0%   ROI %   -1.5% 39.1% 0.8% 6.7% -4.2% -6.7% 0.0% 0.0%   ROE %   -1.5% 41.2% 0.8% 7.5% -5.1% -8.8% 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 %   99.2% 91.5% 89.4% 89.0% 82.7% 76.1% 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, %   -183.8% -2,536.3% -7,775.5% -12,985.6% -19,867.4% -27,874.4% 0.0% 0.0%   Gearing %   0.6% 9.2% 11.7% 12.3% 20.8% 31.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.0% 1.5% 1.0% 1.3% 1.9% 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   0.3 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   287.5 831.2 74.4 71.4 1.6 0.0 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 16.4 1.3 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   -697.2 -15,762.0 -21,123.4 -23,075.7 -36,894.3 -49,604.6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0