Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Injecto Group A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   15.5% 0.0% 5.2% 6.1% 3.6% 2.6% 9.0% 9.0%   Credit score (0-100)   13 0 41 38 51 62 27 27   Credit rating   BB N/A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 61.2 0.0 0.0 0.0 0.1 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   100 0 224 136 100 343 343 343   Gross profit   -2,385 0.0 -1,479 -3,026 -3,185 -3,257 0.0 0.0   EBITDA   -4,118 0.0 -3,042 -5,088 -4,408 -4,035 0.0 0.0   EBIT   -4,416 0.0 -5,651 -7,848 -7,290 -7,083 0.0 0.0   Pre-tax profit (PTP)   -4,399.1 0.0 -10,124.6 -13,943.3 -7,136.8 -6,547.4 0.0 0.0   Net earnings   -4,399.1 0.0 -10,124.6 -15,234.0 -7,136.8 -6,547.4 0.0 0.0   Pre-tax profit without non-rec. items   -4,399 0.0 -10,125 -13,943 -7,137 -6,547 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   14.0 0.0 185 128 427 141 0.0 0.0   Shareholders equity total   3,196 0.0 25,314 38,458 55,466 54,970 -64,109 -64,109   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 64,809 64,809   Balance sheet total (assets)   10,774 0.0 45,864 40,083 57,133 55,904 700 700   Net Debt   -550 -1,209 -2,067 -802 -3,817 -1,745 64,809 64,809     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   100 0 224 136 100 343 343 343   Net sales growth   0.0% -100.0% 0.0% -39.3% -26.6% 243.3% 0.0% 0.0%   Gross profit   -2,385 0.0 -1,479 -3,026 -3,185 -3,257 0.0 0.0   Gross profit growth   -24.2% 0.0% 0.0% -104.6% -5.3% -2.3% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,774 0 45,864 40,083 57,133 55,904 700 700   Balance sheet change%   7.1% -100.0% 0.0% -12.6% 42.5% -2.2% -98.7% 0.0%   Added value   -4,118.2 0.0 -3,041.9 -5,088.0 -4,530.1 -4,035.2 0.0 0.0   Added value %   -4,118.2% 0.0% -1,356.4% -3,735.9% -4,530.1% -1,175.5% 0.0% 0.0%   Investments   4,651 -5,010 37,085 -42,327 -2,582 -2,634 -141 0   Net sales trend   0.0 -1.0 0.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   -3.0 0.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A EBITDA %   -4,118.2% 0.0% -1,356.4% -3,735.9% -4,408.4% -1,175.5% 0.0% 0.0%   EBIT %   -4,415.9% 0.0% -2,520.0% -5,762.5% -7,290.1% -2,063.5% 0.0% 0.0%   EBIT to gross profit (%)   185.2% 0.0% 382.2% 259.3% 228.9% 217.5% 0.0% 0.0%   Net Earnings %   -4,399.1% 0.0% -4,514.6% -11,185.8% -7,136.8% -1,907.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -4,101.4% 0.0% -3,351.0% -9,159.2% -4,255.1% -1,019.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   -4,399.1% 0.0% -4,514.6% -10,238.0% -7,136.8% -1,907.4% 0.0% 0.0%   ROA %   -40.3% 0.0% -11.9% -17.5% -13.7% -11.6% 0.0% 0.0%   ROI %   -75.3% 0.0% -12.2% -18.1% -14.1% -11.8% 0.0% 0.0%   ROE %   -82.7% 0.0% -40.0% -47.8% -15.2% -11.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   29.7% 0.0% 55.2% 95.9% 97.1% 98.3% -98.9% -98.9%   Relative indebtedness %   7,578.0% 0.0% 9,163.3% 1,192.7% 1,667.5% 271.9% 18,880.2% 18,880.2%   Relative net indebtedness %   7,027.8% 0.0% 8,241.8% 603.9% -2,149.9% -236.5% 18,880.2% 18,880.2%   Net int. bear. debt to EBITDA, %   13.4% 0.0% 67.9% 15.8% 86.6% 43.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -101.1% -101.1%   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 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.2 0.0 4.2 1.1 3.3 5.2 0.0 0.0   Current Ratio   0.2 0.0 4.2 1.1 3.3 5.2 0.0 0.0   Cash and cash equivalent   550.2 1,209.1 2,066.5 802.0 3,817.4 1,745.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Trade debtors turnover (days)   1,642.5 0.0 1,155.7 2,271.8 38.6 199.0 0.0 0.0   Trade creditors turnover (days)   54.6 0.0 60.5 91.5 54.2 72.8 0.0 0.0   Current assets / Net sales %   1,756.0% 0.0% 2,165.5% 1,219.6% 5,048.0% 1,423.5% 0.0% 0.0%   Net working capital   -5,822.0 0.0 3,710.2 186.6 3,510.7 3,952.8 -32,404.5 -32,404.5   Net working capital %   -5,822.0% 0.0% 1,654.4% 137.0% 3,510.7% 1,151.5% -9,440.1% -9,440.1%   1000.0 Employee efficiency  2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0