Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENGAGED IT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   6.9% 7.1% 4.7% 5.4% 4.9% 5.3% 21.6% 17.8%   Credit score (0-100)   37 35 47 41 43 42 4 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,078 983 1,052 1,182 1,332 1,284 0.0 0.0   EBITDA   151 40.8 117 76.5 164 111 0.0 0.0   EBIT   151 40.8 117 76.5 164 111 0.0 0.0   Pre-tax profit (PTP)   151.0 40.7 116.0 75.5 162.7 110.1 0.0 0.0   Net earnings   117.6 31.3 89.7 58.3 126.4 85.4 0.0 0.0   Pre-tax profit without non-rec. items   151 40.7 116 75.5 163 110 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   211 133 192 161 207 192 12.5 12.5   Interest-bearing liabilities   48.9 30.8 40.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   991 611 717 966 822 779 12.5 12.5   Net Debt   -440 -311 -420 -397 -385 -312 -12.5 -12.5     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,078 983 1,052 1,182 1,332 1,284 0.0 0.0   Gross profit growth   20.9% -8.8% 7.1% 12.3% 12.7% -3.7% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 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)   991 611 717 966 822 779 12 12   Balance sheet change%   16.3% -38.4% 17.4% 34.7% -14.9% -5.3% -98.4% 0.0%   Added value   151.2 40.8 116.7 76.5 164.0 110.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   14.0% 4.1% 11.1% 6.5% 12.3% 8.6% 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 %   16.4% 5.1% 17.6% 9.1% 18.6% 14.2% 0.0% 0.0%   ROI %   69.3% 19.3% 59.0% 39.2% 90.3% 56.9% 0.0% 0.0%   ROE %   64.4% 18.2% 55.2% 33.1% 68.7% 42.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   21.3% 21.7% 26.8% 16.6% 25.2% 24.7% 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, %   -291.2% -761.6% -360.2% -518.5% -234.5% -282.3% 0.0% 0.0%   Gearing %   23.1% 23.2% 20.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.2% 2.0% 7.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.3 1.3 1.4 1.2 1.3 1.3 0.0 0.0   Current Ratio   1.3 1.3 1.4 1.2 1.3 1.3 0.0 0.0   Cash and cash equivalent   489.0 341.4 460.2 396.8 384.5 312.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   211.4 132.7 192.4 160.7 207.1 192.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   76 20 117 77 164 111 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 20 117 77 164 111 0 0   EBIT / employee   76 20 117 77 164 111 0 0   Net earnings / employee   59 16 90 58 126 85 0 0