Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTERNATIONAL TRAINING ACADEMY 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% 2.0%   Bankruptcy risk   1.1% 0.7% 1.3% 1.0% 4.7% 3.1% 12.0% 9.2%   Credit score (0-100)   86 96 80 87 44 56 19 27   Credit rating   A AA A A BBB BBB BB BB   Credit limit (kDKK)   436.9 1,333.4 97.1 403.3 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   6,956 9,810 15,121 8,667 7,014 8,261 0.0 0.0   EBITDA   1,528 3,894 7,792 705 -1,748 749 0.0 0.0   EBIT   1,377 3,699 7,276 113 -2,257 360 0.0 0.0   Pre-tax profit (PTP)   1,477.9 3,768.1 7,070.5 1,920.6 -2,449.0 93.4 0.0 0.0   Net earnings   1,135.9 2,901.9 5,496.9 1,447.6 -2,045.7 0.9 0.0 0.0   Pre-tax profit without non-rec. items   1,478 3,768 7,070 1,921 -2,449 93.4 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   231 1,330 2,199 2,147 1,646 975 0.0 0.0   Shareholders equity total   7,700 10,602 3,099 4,547 2,354 2,052 1,652 1,652   Interest-bearing liabilities   78.6 3,868 5,080 4,160 4,521 7,009 0.0 0.0   Balance sheet total (assets)   10,715 16,604 11,133 10,820 9,454 11,194 1,652 1,652   Net Debt   -277 3,844 4,940 4,073 4,359 6,844 -1,652 -1,652     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   6,956 9,810 15,121 8,667 7,014 8,261 0.0 0.0   Gross profit growth   -5.1% 41.0% 54.1% -42.7% -19.1% 17.8% -100.0% 0.0%   Employees   14 16 17 20 22 19 0 0   Employee growth %   16.7% 14.3% 6.3% 17.6% 10.0% -13.6% -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)   10,715 16,604 11,133 10,820 9,454 11,194 1,652 1,652   Balance sheet change%   -5.4% 55.0% -32.9% -2.8% -12.6% 18.4% -85.2% 0.0%   Added value   1,376.7 3,699.5 7,275.8 113.0 -2,257.4 360.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27 806 253 -743 -1,412 -504 -1,278 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 4.0 5.0 -1.0 1.0 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 (%)   19.8% 37.7% 48.1% 1.3% -32.2% 4.4% 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 %   13.6% 29.1% 53.5% 20.2% -21.2% 4.9% 0.0% 0.0%   ROI %   20.7% 35.6% 64.7% 25.3% -25.6% 6.0% 0.0% 0.0%   ROE %   15.9% 31.7% 80.2% 37.9% -59.3% 0.0% 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 %   71.9% 76.2% 47.1% 58.9% 50.4% 41.2% 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, %   -18.1% 98.7% 63.4% 578.1% -249.3% 914.0% 0.0% 0.0%   Gearing %   1.0% 36.5% 163.9% 91.5% 192.1% 341.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.7% 10.5% 7.7% 6.4% 6.9% 7.2% 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   2.7 3.1 1.3 2.0 1.7 1.5 0.0 0.0   Current Ratio   3.3 3.8 1.9 2.7 2.3 1.8 0.0 0.0   Cash and cash equivalent   355.8 24.0 139.8 86.5 162.4 164.7 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   6,795.3 10,751.3 3,808.1 4,953.2 4,045.9 4,302.0 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   98 231 428 6 -103 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 243 458 35 -79 39 0 0   EBIT / employee   98 231 428 6 -103 19 0 0   Net earnings / employee   81 181 323 72 -93 0 0 0