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  2018 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2% 2.2%   Bankruptcy risk   13.8% 13.5% 0.0% 5.2% 6.4% 2.9% 14.5% 14.5%   Credit score (0-100)   17 18 0 41 36 57 15 15   Credit rating   BB BB N/A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 61.2 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 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales   100 100 0 224 136 100 100 100   Gross profit   -1,920 -2,385 0.0 -1,479 -3,026 -3,185 0.0 0.0   EBITDA   -4,786 -4,118 0.0 -3,042 -5,088 -4,408 0.0 0.0   EBIT   -5,190 -4,416 0.0 -5,651 -7,848 -7,290 0.0 0.0   Pre-tax profit (PTP)   -5,219.2 -4,399.1 0.0 -10,124.6 -13,943.3 -7,136.8 0.0 0.0   Net earnings   -5,219.2 -4,399.1 0.0 -10,124.6 -15,234.0 -7,136.8 0.0 0.0   Pre-tax profit without non-rec. items   -5,219 -4,399 0.0 -10,125 -13,943 -7,137 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Tangible assets total   61.3 14.0 0.0 185 128 427 0.0 0.0   Shareholders equity total   7,442 3,196 0.0 25,314 38,458 55,466 -58,767 -58,767   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 450 58,767 58,767   Balance sheet total (assets)   10,060 10,774 0.0 45,864 40,083 57,133 0.0 0.0   Net Debt   -1,500 -550 -1,209 -2,067 -802 -3,367 58,767 58,767     See the entire balance sheet 1000.0 Volume  2018 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales   100 100 0 224 136 100 100 100   Net sales growth   0.0% 0.0% -100.0% 0.0% -39.3% -26.6% 0.0% 0.0%   Gross profit   -1,920 -2,385 0.0 -1,479 -3,026 -3,185 0.0 0.0   Gross profit growth   -49.1% -24.2% 0.0% 0.0% -104.6% -5.3% 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)   10,060 10,774 0 45,864 40,083 57,133 0 0   Balance sheet change%   38.9% 7.1% -100.0% 0.0% -12.6% 42.5% -100.0% 0.0%   Added value   -5,190.3 -4,415.9 0.0 -5,651.5 -7,848.0 -7,290.1 0.0 0.0   Added value %   -5,190.3% -4,415.9% 0.0% -2,520.0% -5,762.5% -7,290.1% 0.0% 0.0%   Investments   -464 4,651 -5,010 37,085 -42,327 -2,582 -427 0   Net sales trend   0.0 0.0 -1.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   -3.0 -4.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A EBITDA %   -4,786.2% -4,118.2% 0.0% -1,356.4% -3,735.9% -4,408.4% 0.0% 0.0%   EBIT %   -5,190.3% -4,415.9% 0.0% -2,520.0% -5,762.5% -7,290.1% 0.0% 0.0%   EBIT to gross profit (%)   270.3% 185.2% 0.0% 382.2% 259.3% 228.9% 0.0% 0.0%   Net Earnings %   -5,219.2% -4,399.1% 0.0% -4,514.6% -11,185.8% -7,136.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -4,815.1% -4,101.4% 0.0% -3,351.0% -9,159.2% -4,255.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   -5,219.2% -4,399.1% 0.0% -4,514.6% -10,238.0% -7,136.8% 0.0% 0.0%   ROA %   -59.9% -40.3% 0.0% -11.9% -17.5% -13.7% 0.0% 0.0%   ROI %   -78.5% -44.8% 0.0% -12.2% -18.1% -14.1% 0.0% 0.0%   ROE %   -82.2% -82.7% 0.0% -40.0% -47.8% -15.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Equity ratio %   74.0% 100.0% 0.0% 55.2% 95.9% 97.1% -100.0% -100.0%   Relative indebtedness %   2,618.0% 0.0% 0.0% 9,163.3% 1,192.7% 1,667.5% 58,766.8% 58,766.8%   Relative net indebtedness %   1,117.9% -550.2% 0.0% 8,241.8% 603.9% -2,149.9% 58,766.8% 58,766.8%   Net int. bear. debt to EBITDA, %   31.3% 13.4% 0.0% 67.9% 15.8% 76.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 213.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Quick Ratio   1.0 0.0 0.0 4.2 1.1 3.3 0.0 0.0   Current Ratio   1.0 0.0 0.0 4.2 1.1 3.3 0.0 0.0   Cash and cash equivalent   1,500.1 550.2 1,209.1 2,066.5 802.0 3,817.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Trade debtors turnover (days)   1,159.5 1,642.5 0.0 1,155.7 2,271.8 38.6 0.0 0.0   Trade creditors turnover (days)   73.4 54.6 0.0 60.5 91.5 54.2 0.0 0.0   Current assets / Net sales %   2,185.7% 1,756.0% 0.0% 2,165.5% 1,219.6% 5,048.0% 0.0% 0.0%   Net working capital   67.7 1,756.0 0.0 3,710.2 186.6 3,510.7 -29,383.4 -29,383.4   Net working capital %   67.7% 1,756.0% 0.0% 1,654.4% 137.0% 3,510.7% -29,383.4% -29,383.4%   1000.0 Employee efficiency  2018 2018/8 2019 2019/8 2020 N/A 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e 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