Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IT4YOU 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  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   1.1% 1.2% 1.1% 1.2% 1.6% 1.0% 9.1% 8.9%   Credit score (0-100)   84 81 84 81 73 86 27 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   66.6 39.0 125.5 64.7 8.5 193.1 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   837 986 1,282 1,153 1,267 1,133 0.0 0.0   EBITDA   266 290 632 438 715 156 0.0 0.0   EBIT   266 290 632 438 715 156 0.0 0.0   Pre-tax profit (PTP)   283.1 313.5 1,030.7 248.3 871.7 461.8 0.0 0.0   Net earnings   208.1 244.0 795.6 199.8 672.4 354.4 0.0 0.0   Pre-tax profit without non-rec. items   283 313 1,031 248 872 462 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 0.0 137 202 351 424 0.0 0.0   Shareholders equity total   1,461 1,597 2,337 2,481 3,096 3,392 3,206 3,206   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,698 1,937 2,758 2,643 3,427 3,658 3,206 3,206   Net Debt   -604 -166 -258 -293 -2,717 -443 -3,206 -3,206     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   837 986 1,282 1,153 1,267 1,133 0.0 0.0   Gross profit growth   -14.0% 17.8% 30.1% -10.1% 10.0% -10.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   1,698 1,937 2,758 2,643 3,427 3,658 3,206 3,206   Balance sheet change%   8.5% 14.1% 42.4% -4.1% 29.6% 6.8% -12.4% 0.0%   Added value   265.8 290.0 631.6 437.8 714.9 156.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -178 0 137 65 149 73 -424 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   31.8% 29.4% 49.2% 38.0% 56.4% 13.8% 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 %   17.4% 17.3% 43.9% 18.0% 29.1% 13.6% 0.0% 0.0%   ROI %   20.2% 20.6% 52.4% 20.2% 31.6% 14.9% 0.0% 0.0%   ROE %   14.8% 16.0% 40.4% 8.3% 24.1% 10.9% 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 %   86.0% 82.5% 84.8% 93.8% 90.4% 92.7% 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, %   -227.3% -57.1% -40.8% -67.0% -380.0% -283.5% 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  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   3.7 1.5 1.4 4.0 9.3 2.2 0.0 0.0   Current Ratio   3.7 1.5 1.4 4.0 9.3 2.2 0.0 0.0   Cash and cash equivalent   604.0 165.5 258.0 293.2 2,716.7 442.6 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   648.0 158.4 172.4 491.5 2,744.9 325.7 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   266 290 632 438 715 156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   266 290 632 438 715 156 0 0   EBIT / employee   266 290 632 438 715 156 0 0   Net earnings / employee   208 244 796 200 672 354 0 0