Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

it's IT A/S

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% 1.8% 1.8%   Bankruptcy risk   3.2% 5.6% 4.7% 4.5% 0.7% 0.8% 12.5% 12.3%   Credit score (0-100)   57 42 45 45 94 90 4 4   Credit rating   BB BB BB BB A A B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1,086.5 1,396.9 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   12,839 16,008 16,964 21,521 22,302 23,653 0.0 0.0   EBITDA   365 16,008 16,964 21,521 3,129 5,315 0.0 0.0   EBIT   116 16,008 16,964 21,521 2,367 4,526 0.0 0.0   Pre-tax profit (PTP)   80.2 122.0 1,316.0 1,789.0 2,345.0 4,618.6 0.0 0.0   Net earnings   12.2 122.0 1,316.0 1,789.0 1,814.1 3,574.3 0.0 0.0   Pre-tax profit without non-rec. items   80.2 16,008 16,964 21,521 2,345 4,619 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   367 0.0 0.0 0.0 1,035 937 0.0 0.0   Shareholders equity total   1,516 1,638 2,843 4,332 5,346 7,221 2,724 2,724   Interest-bearing liabilities   639 0.0 0.0 0.0 110 135 0.0 0.0   Balance sheet total (assets)   6,335 7,483 9,386 10,374 11,898 16,000 2,724 2,724   Net Debt   445 0.0 0.0 0.0 -1,615 -4,282 -2,724 -2,724     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   12,839 16,008 16,964 21,521 22,302 23,653 0.0 0.0   Gross profit growth   20.9% 24.7% 6.0% 26.9% 3.6% 6.1% -100.0% 0.0%   Employees   24 0 0 0 30 26 0 0   Employee growth %   4.3% -100.0% 0.0% 0.0% 0.0% -13.3% -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)   6,335 7,483 9,386 10,374 11,898 16,000 2,724 2,724   Balance sheet change%   12.2% 18.1% 25.4% 10.5% 14.7% 34.5% -83.0% 0.0%   Added value   365.1 16,008.0 16,964.0 21,521.0 2,366.5 5,315.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -626 -367 0 0 1,678 -1,272 -1,958 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 (%)   0.9% 100.0% 100.0% 100.0% 10.6% 19.1% 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 %   2.2% 231.7% 201.1% 217.8% 21.6% 33.3% 0.0% 0.0%   ROI %   6.4% 332.2% 201.1% 217.8% 29.9% 70.0% 0.0% 0.0%   ROE %   0.8% 7.7% 58.7% 49.9% 37.5% 56.9% 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 %   23.9% 100.0% 100.0% 100.0% 45.8% 45.4% 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, %   121.8% 0.0% 0.0% 0.0% -51.6% -80.6% 0.0% 0.0%   Gearing %   42.2% 0.0% 0.0% 0.0% 2.1% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 0.0% 0.0% 0.0% 116.4% 26.6% 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   1.1 0.0 0.0 0.0 1.7 1.7 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.8 1.8 0.0 0.0   Cash and cash equivalent   194.5 0.0 0.0 0.0 1,724.8 4,417.1 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   795.1 0.0 0.0 0.0 4,094.4 6,157.3 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   15 0 0 0 79 204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 0 0 0 104 204 0 0   EBIT / employee   5 0 0 0 79 174 0 0   Net earnings / employee   1 0 0 0 60 137 0 0