Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Projekter imidt 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 2023/2 2023 2024/2 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4% 2.4%   Bankruptcy risk   17.4% 4.0% 3.6% 2.3% 1.6% 3.9% 7.0% 6.8%   Credit score (0-100)   10 51 52 63 75 49 34 35   Credit rating   B BBB BBB BBB A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 33.7 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,925 4,088 7,446 5,811 8,365 2,952 0.0 0.0   EBITDA   578 937 3,231 872 4,491 -194 0.0 0.0   EBIT   561 906 3,202 849 4,488 -194 0.0 0.0   Pre-tax profit (PTP)   554.6 887.7 3,166.5 784.1 4,468.3 -213.5 0.0 0.0   Net earnings   554.6 709.4 2,466.0 600.1 3,477.2 -221.8 0.0 0.0   Pre-tax profit without non-rec. items   555 888 3,167 784 4,468 -213 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 2023/2 2023 2024/2 2024e N/A 2025e N/A Tangible assets total   61.0 56.1 26.8 4.3 2.9 0.0 0.0 0.0   Shareholders equity total   -58.7 651 3,117 3,727 7,735 7,514 7,094 7,094   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,897 7,729 14,286 10,346 15,851 9,218 7,094 7,094   Net Debt   -328 -1,922 -2,109 -1,019 -3,492 -6,074 -7,094 -7,094     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/2 2023 2024/2 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   2,925 4,088 7,446 5,811 8,365 2,952 0.0 0.0   Gross profit growth   564.1% 39.8% 82.1% -22.0% 43.9% -64.7% -100.0% 0.0%   Employees   7 5 7 8 6 5 0 0   Employee growth %   133.3% -28.6% 40.0% 14.3% -25.0% -16.7% -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)   6,897 7,729 14,286 10,346 15,851 9,218 7,094 7,094   Balance sheet change%   60.5% 12.1% 84.8% -27.6% 53.2% -41.8% -23.0% 0.0%   Added value   578.3 937.0 3,231.3 871.8 4,510.1 -194.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   27 -36 -58 -45 -4 -3 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/2 2023 2024/2 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 (%)   19.2% 22.2% 43.0% 14.6% 53.6% -6.6% 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 %   9.5% 12.3% 29.1% 6.9% 34.3% -1.5% 0.0% 0.0%   ROI %   0.0% 124.1% 139.9% 22.4% 73.6% -2.5% 0.0% 0.0%   ROE %   9.9% 18.8% 130.9% 17.5% 60.7% -2.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Equity ratio %   -0.8% 8.4% 21.8% 36.0% 48.8% 81.5% 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, %   -56.7% -205.1% -65.3% -116.9% -77.8% 3,123.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Quick Ratio   1.0 1.2 1.3 1.8 2.0 5.4 0.0 0.0   Current Ratio   1.0 1.2 1.3 1.8 2.0 5.4 0.0 0.0   Cash and cash equivalent   327.9 1,922.0 2,109.3 1,019.5 3,492.5 6,073.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/2 2023 2024/2 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   -119.7 1,403.8 3,089.9 4,447.7 7,733.4 7,511.6 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   83 187 462 109 752 -39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 187 462 109 748 -39 0 0   EBIT / employee   80 181 457 106 748 -39 0 0   Net earnings / employee   79 142 352 75 580 -44 0 0