Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INNOVA 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   2.6% 2.5% 2.8% 4.1% 2.7% 2.9% 10.0% 9.8%   Credit score (0-100)   63 62 58 49 60 58 24 25   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  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   2,941 2,353 2,511 2,251 3,125 1,881 0.0 0.0   EBITDA   864 223 360 -39.1 1,117 437 0.0 0.0   EBIT   430 223 360 -39.1 513 437 0.0 0.0   Pre-tax profit (PTP)   421.8 212.6 336.4 -64.5 512.1 433.9 0.0 0.0   Net earnings   328.6 165.5 261.3 -64.5 412.9 337.9 0.0 0.0   Pre-tax profit without non-rec. items   422 213 336 -64.5 512 434 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,208 2,103 2,084 2,020 2,147 2,190 1,385 1,385   Interest-bearing liabilities   23.5 16.5 21.0 14.6 10.9 21.9 0.0 0.0   Balance sheet total (assets)   3,046 2,947 2,597 2,289 2,636 2,556 1,385 1,385   Net Debt   -1,653 -1,877 -2,291 -1,453 -1,615 -2,060 -1,385 -1,385     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   2,941 2,353 2,511 2,251 3,125 1,881 0.0 0.0   Gross profit growth   39.6% -20.0% 6.7% -10.4% 38.8% -39.8% -100.0% 0.0%   Employees   3 3 3 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   3,046 2,947 2,597 2,289 2,636 2,556 1,385 1,385   Balance sheet change%   33.8% -3.2% -11.9% -11.9% 15.2% -3.0% -45.8% 0.0%   Added value   864.1 223.4 359.7 -39.1 513.2 436.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -869 0 0 604 -1,208 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 -1.0 1.0 2.0 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 (%)   14.6% 9.5% 14.3% -1.7% 16.4% 23.2% 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 %   16.1% 7.5% 13.0% -1.6% 20.8% 16.8% 0.0% 0.0%   ROI %   20.6% 10.3% 17.0% -1.9% 24.5% 20.0% 0.0% 0.0%   ROE %   16.1% 7.7% 12.5% -3.1% 19.8% 15.6% 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 %   72.5% 71.4% 80.3% 88.3% 81.5% 85.7% 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, %   -191.3% -840.5% -636.9% 3,714.4% -144.6% -471.7% 0.0% 0.0%   Gearing %   1.1% 0.8% 1.0% 0.7% 0.5% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.1% 54.0% 124.2% 142.7% 8.7% 16.6% 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   3.6 3.4 4.9 6.0 5.3 6.8 0.0 0.0   Current Ratio   3.6 3.4 4.9 6.0 5.3 6.8 0.0 0.0   Cash and cash equivalent   1,676.2 1,894.0 2,311.6 1,467.9 1,626.4 2,081.5 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   2,144.8 2,040.3 2,021.6 1,353.2 2,080.8 2,124.2 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   288 74 120 -13 171 218 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   288 74 120 -13 372 218 0 0   EBIT / employee   143 74 120 -13 171 218 0 0   Net earnings / employee   110 55 87 -22 138 169 0 0