Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTENZITY INNOVATION 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.5% 2.4% 3.1% 2.5% 3.4% 3.1% 11.1% 10.9%   Credit score (0-100)   64 64 56 61 54 56 22 22   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)  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   1,479 2,084 1,028 1,631 3,156 4,754 0.0 0.0   EBITDA   998 1,321 252 911 1,936 2,256 0.0 0.0   EBIT   932 1,275 206 864 1,834 2,154 0.0 0.0   Pre-tax profit (PTP)   917.7 1,299.0 196.8 857.0 1,836.4 2,146.8 0.0 0.0   Net earnings   720.0 1,012.9 153.5 668.4 1,432.3 1,674.0 0.0 0.0   Pre-tax profit without non-rec. items   918 1,299 197 857 1,836 2,147 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 0.0 224 168 0.0 0.0   Shareholders equity total   1,917 2,066 1,219 1,888 2,720 2,394 306 306   Interest-bearing liabilities   0.5 0.5 6.6 0.0 0.0 500 0.0 0.0   Balance sheet total (assets)   2,635 2,824 1,934 2,440 3,710 5,410 306 306   Net Debt   -1,452 -1,432 -921 -632 -695 -718 -214 -214     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   1,479 2,084 1,028 1,631 3,156 4,754 0.0 0.0   Gross profit growth   78.2% 40.9% -50.7% 58.7% 93.5% 50.6% -100.0% 0.0%   Employees   2 2 2 1 2 3 0 0   Employee growth %   100.0% 0.0% 0.0% -50.0% 100.0% 50.0% -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)   2,635 2,824 1,934 2,440 3,710 5,410 306 306   Balance sheet change%   39.4% 7.2% -31.5% 26.2% 52.1% 45.8% -94.3% 0.0%   Added value   998.0 1,321.4 252.2 910.6 1,880.3 2,256.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -131 -93 -93 -93 75 -205 -236 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 (%)   63.0% 61.2% 20.0% 53.0% 58.1% 45.3% 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 %   41.3% 47.6% 8.6% 39.5% 59.8% 47.2% 0.0% 0.0%   ROI %   51.3% 62.9% 12.0% 53.5% 78.1% 75.6% 0.0% 0.0%   ROE %   46.2% 50.9% 9.3% 43.0% 62.2% 65.5% 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 %   72.8% 73.1% 63.0% 77.4% 73.3% 44.3% 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, %   -145.5% -108.4% -365.1% -69.4% -35.9% -31.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.5% 0.0% 0.0% 20.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 180.8% 252.1% 213.7% 0.0% 2.9% 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   4.2 5.4 2.2 6.0 5.7 2.2 0.0 0.0   Current Ratio   5.1 6.2 2.7 7.2 6.1 2.4 0.0 0.0   Cash and cash equivalent   1,452.6 1,432.7 927.5 631.6 694.9 1,218.1 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 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   1,785.8 2,066.5 1,015.6 1,867.2 2,732.1 2,981.4 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   499 661 126 911 940 752 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   499 661 126 911 968 752 0 0   EBIT / employee   466 637 103 864 917 718 0 0   Net earnings / employee   360 506 77 668 716 558 0 0