Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IN VEST 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   1.2% 1.2% 1.7% 1.4% 1.6% 0.7% 7.7% 7.7%   Credit score (0-100)   84 82 73 77 75 93 32 32   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   60.4 43.1 5.1 972.9 266.9 8,533.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -8.4 -8.5 -79.3 -52.3 -363 -397 0.0 0.0   EBITDA   -8.4 -8.5 -79.3 -52.3 -363 -547 0.0 0.0   EBIT   -8.4 -8.5 -79.3 -52.3 -363 -547 0.0 0.0   Pre-tax profit (PTP)   953.7 467.5 1,673.2 95,532.7 -4,531.0 5,129.1 0.0 0.0   Net earnings   959.0 470.3 1,672.0 95,531.2 -4,607.0 5,002.0 0.0 0.0   Pre-tax profit without non-rec. items   954 467 1,673 95,533 -4,531 5,129 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,905 2,267 3,828 99,247 94,490 93,492 92,757 92,757   Interest-bearing liabilities   567 245 1,082 1,678 3.7 14.7 0.0 0.0   Balance sheet total (assets)   2,480 2,520 5,079 100,933 94,526 93,592 92,757 92,757   Net Debt   97.2 188 461 -55,442 -46,329 -44,669 -92,757 -92,757     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -8.4 -8.5 -79.3 -52.3 -363 -397 0.0 0.0   Gross profit growth   0.0% -1.5% -832.4% 34.1% -594.8% -9.4% 0.0% 0.0%   Employees   0 0 0 0 0 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)   2,480 2,520 5,079 100,933 94,526 93,592 92,757 92,757   Balance sheet change%   65.3% 1.6% 101.5% 1,887.5% -6.3% -1.0% -0.9% 0.0%   Added value   -8.4 -8.5 -79.3 -52.3 -363.0 -547.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 137.8% 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 %   48.7% 18.9% 44.3% 181.3% 0.7% 5.6% 0.0% 0.0%   ROI %   48.9% 18.9% 45.4% 181.6% 0.7% 5.6% 0.0% 0.0%   ROE %   64.9% 22.5% 54.9% 185.4% -4.8% 5.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   76.8% 90.0% 75.4% 98.3% 100.0% 99.9% 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, %   -1,160.3% -2,215.4% -581.5% 106,109.0% 12,762.3% 8,161.8% 0.0% 0.0%   Gearing %   29.8% 10.8% 28.3% 1.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 1.1% 1.7% 39.8% 616.1% 1,419.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.2 0.7 33.9 2,500.1 897.4 0.0 0.0   Current Ratio   0.9 0.2 0.7 33.9 2,500.1 897.4 0.0 0.0   Cash and cash equivalent   469.9 56.3 621.2 57,119.9 46,332.9 44,683.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -73.7 -192.0 -425.9 16,624.6 57,372.1 47,787.6 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 -547 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -547 0 0   EBIT / employee   0 0 0 0 0 -547 0 0   Net earnings / employee   0 0 0 0 0 5,002 0 0