Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ICP DENMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   1.0% 1.1% 3.0% 1.0% 3.6% 3.6% 13.1% 10.3%   Credit score (0-100)   87 86 59 87 51 52 17 24   Credit rating   A A BBB A BBB BBB BB BB   Credit limit (kDKK)   377.3 321.6 0.0 411.8 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,122 5,396 3,351 5,131 3,074 22.9 0.0 0.0   EBITDA   1,206 1,356 -458 1,373 -603 -292 0.0 0.0   EBIT   1,186 1,350 -463 1,367 -748 -292 0.0 0.0   Pre-tax profit (PTP)   1,272.6 1,274.0 -219.4 1,496.9 -619.2 -516.1 0.0 0.0   Net earnings   991.2 992.5 -175.4 1,167.5 -485.4 -505.7 0.0 0.0   Pre-tax profit without non-rec. items   1,273 1,274 -219 1,497 -619 -516 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   26.3 20.8 15.2 9.7 424 0.0 0.0 0.0   Shareholders equity total   4,448 4,464 3,312 4,479 2,822 2,316 1,215 1,215   Interest-bearing liabilities   22.6 10.8 13.4 7.0 16.7 0.0 0.0 0.0   Balance sheet total (assets)   7,415 5,846 4,198 7,228 3,695 2,331 1,215 1,215   Net Debt   -2,464 -2,606 -608 -1,789 -648 -820 -1,215 -1,215     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5,122 5,396 3,351 5,131 3,074 22.9 0.0 0.0   Gross profit growth   -3.3% 5.4% -37.9% 53.1% -40.1% -99.3% -100.0% 0.0%   Employees   5 5 5 5 5 5 0 0   Employee growth %   -16.7% 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)   7,415 5,846 4,198 7,228 3,695 2,331 1,215 1,215   Balance sheet change%   22.0% -21.2% -28.2% 72.2% -48.9% -36.9% -47.9% 0.0%   Added value   1,185.9 1,350.2 -463.1 1,367.0 -747.9 -291.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6 -11 -11 -11 268 -424 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 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   23.2% 25.0% -13.8% 26.6% -24.3% -1,274.5% 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 %   19.0% 21.3% -4.3% 26.2% -11.0% -8.7% 0.0% 0.0%   ROI %   27.7% 31.1% -5.4% 37.3% -16.3% -10.1% 0.0% 0.0%   ROE %   21.9% 22.3% -4.5% 30.0% -13.3% -19.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   60.0% 76.4% 78.9% 64.9% 78.1% 99.4% 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, %   -204.2% -192.2% 132.9% -130.3% 107.5% 280.9% 0.0% 0.0%   Gearing %   0.5% 0.2% 0.4% 0.2% 0.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   75.7% 834.8% 30.2% 22.7% 143.9% 3,047.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.6 2.5 1.9 1.8 1.7 55.4 0.0 0.0   Current Ratio   1.6 2.5 1.9 1.6 1.6 55.4 0.0 0.0   Cash and cash equivalent   2,486.6 2,616.4 621.4 1,795.9 664.5 819.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,792.1 1,911.1 615.4 1,550.5 488.3 815.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   237 270 -93 273 -150 -58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   241 271 -92 275 -121 -58 0 0   EBIT / employee   237 270 -93 273 -150 -58 0 0   Net earnings / employee   198 198 -35 233 -97 -101 0 0