Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IGNIZ 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 2018/12 2019 2019/12 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% 2.0% 2.0%   Bankruptcy risk   2.7% 1.6% 1.5% 1.5% 1.3% 1.5% 9.8% 9.8%   Credit score (0-100)   62 76 76 75 79 75 25 25   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 4.0 7.0 11.4 38.0 18.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 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   1,947 2,492 2,135 3,312 3,861 4,238 0.0 0.0   EBITDA   459 791 405 1,150 1,091 1,792 0.0 0.0   EBIT   384 736 356 1,094 1,003 1,690 0.0 0.0   Pre-tax profit (PTP)   379.8 768.9 407.8 1,104.3 1,026.8 1,745.1 0.0 0.0   Net earnings   300.5 590.0 316.7 861.4 797.3 1,356.6 0.0 0.0   Pre-tax profit without non-rec. items   380 769 408 1,104 1,027 1,745 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   123 80.6 72.1 253 202 143 0.0 0.0   Shareholders equity total   350 940 957 1,119 1,666 1,762 1,212 1,212   Interest-bearing liabilities   180 10.7 166 3.6 0.3 0.0 0.0 0.0   Balance sheet total (assets)   964 1,689 2,078 2,028 2,670 2,865 1,212 1,212   Net Debt   -302 -780 -1,491 -1,246 -2,030 -1,862 -1,212 -1,212     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   1,947 2,492 2,135 3,312 3,861 4,238 0.0 0.0   Gross profit growth   8.6% 28.0% -14.3% 55.2% 16.6% 9.8% -100.0% 0.0%   Employees   2 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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)   964 1,689 2,078 2,028 2,670 2,865 1,212 1,212   Balance sheet change%   29.5% 75.2% 23.0% -2.4% 31.7% 7.3% -57.7% 0.0%   Added value   383.7 736.5 355.6 1,094.4 1,003.4 1,689.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -134 -97 -58 125 -139 -161 -143 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   19.7% 29.6% 16.7% 33.0% 26.0% 39.9% 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 %   45.0% 58.2% 21.9% 54.1% 43.9% 63.1% 0.0% 0.0%   ROI %   85.5% 104.0% 39.8% 98.0% 72.9% 101.1% 0.0% 0.0%   ROE %   84.7% 91.4% 33.4% 83.0% 57.3% 79.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   36.4% 55.7% 46.1% 55.2% 62.4% 61.5% 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, %   -65.8% -98.6% -368.0% -108.3% -186.1% -103.9% 0.0% 0.0%   Gearing %   51.4% 1.1% 17.3% 0.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 3.9% 5.8% 7.5% 246.5% 95.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 2.1 1.8 2.0 2.5 2.5 0.0 0.0   Current Ratio   1.4 2.1 1.8 2.0 2.5 2.5 0.0 0.0   Cash and cash equivalent   482.4 790.7 1,656.9 1,249.2 2,029.9 1,861.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   230.9 460.7 429.4 392.6 960.2 1,050.9 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  2018 2018/12 2019 2019/12 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   192 368 178 365 334 563 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   230 396 203 383 364 597 0 0   EBIT / employee   192 368 178 365 334 563 0 0   Net earnings / employee   150 295 158 287 266 452 0 0