Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTERNATIONAL AIR TARIFF CONSULTANTS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1%   Bankruptcy risk   7.8% 5.9% 8.2% 29.7% 11.6% 27.4% 23.0% 25.7%   Credit score (0-100)   33 41 31 1 19 1 3 1   Credit rating   B BB B C B C C C   Credit limit (kDKK)   0.0 0.0 0.0 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 117 13 0 0 0 0 0   Gross profit   224 117 12.9 -15.0 39.1 -22.8 0.0 0.0   EBITDA   224 103 12.9 -15.0 39.1 -22.8 0.0 0.0   EBIT   224 103 12.9 -15.0 39.1 -22.8 0.0 0.0   Pre-tax profit (PTP)   220.1 97.6 12.9 -16.2 38.1 -27.9 0.0 0.0   Net earnings   171.6 75.3 92.7 -12.7 12.7 -22.3 0.0 0.0   Pre-tax profit without non-rec. items   220 97.6 12.9 -16.2 38.1 -27.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   317 289 274 147 159 137 11.9 11.9   Interest-bearing liabilities   7.5 13.8 26.5 1.7 1.7 3.5 0.0 0.0   Balance sheet total (assets)   483 454 306 156 174 148 11.9 11.9   Net Debt   -192 -253 -116 -127 -109 -134 -11.9 -11.9     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 117 13 0 0 0 0 0   Net sales growth   0.0% 0.0% -89.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   224 117 12.9 -15.0 39.1 -22.8 0.0 0.0   Gross profit growth   28.7% -47.8% -89.0% 0.0% 0.0% 0.0% 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)   483 454 306 156 174 148 12 12   Balance sheet change%   34.6% -6.0% -32.5% -49.0% 11.2% -14.6% -92.0% 0.0%   Added value   224.5 102.5 12.9 -15.0 39.1 -22.8 0.0 0.0   Added value %   0.0% 87.6% 100.0% 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 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A EBITDA %   0.0% 87.6% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 87.6% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 87.6% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 64.3% 717.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 64.3% 717.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 83.4% 99.8% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   53.4% 21.9% 3.4% -6.5% 23.7% -14.2% 0.0% 0.0%   ROI %   75.0% 32.7% 4.3% -6.7% 25.3% -15.2% 0.0% 0.0%   ROE %   60.8% 24.8% 32.9% -6.0% 8.3% -15.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   65.7% 63.7% 89.4% 93.8% 91.6% 92.2% 100.0% 100.0%   Relative indebtedness %   0.0% 140.6% 250.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -87.2% -855.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -85.7% -246.7% -900.4% 846.3% -278.0% 585.2% 0.0% 0.0%   Gearing %   2.4% 4.8% 9.7% 1.2% 1.1% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.1% 45.9% 0.1% 8.5% 59.8% 192.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   2.9 2.8 9.5 19.5 11.9 12.9 0.0 0.0   Current Ratio   2.9 2.8 9.5 19.5 11.9 12.9 0.0 0.0   Cash and cash equivalent   200.0 266.7 142.7 128.6 110.4 137.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 430.7 1,908.4 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% 387.5% 2,370.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   317.2 289.1 273.8 148.2 159.2 136.9 0.0 0.0   Net working capital %   0.0% 246.9% 2,120.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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