Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

it's IT 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.6% 8.0% 7.9% 2.0% 2.3% 2.2% 11.4% 11.4%   Credit score (0-100)   27 30 30 68 63 66 21 21   Credit rating   BB BB BB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.4 0.2 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,008 16,964 21,521 22,302 23,653 27,126 0.0 0.0   EBITDA   16,008 16,964 21,521 3,129 5,315 5,982 0.0 0.0   EBIT   16,008 16,964 21,521 2,367 4,526 5,182 0.0 0.0   Pre-tax profit (PTP)   122.0 1,316.0 1,789.0 2,345.0 4,618.6 5,308.9 0.0 0.0   Net earnings   122.0 1,316.0 1,789.0 1,814.1 3,574.3 4,114.3 0.0 0.0   Pre-tax profit without non-rec. items   16,008 16,964 21,521 2,345 4,619 5,309 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 1,035 937 883 0.0 0.0   Shareholders equity total   1,638 2,843 4,332 5,346 7,221 8,135 3,443 3,443   Interest-bearing liabilities   0.0 0.0 0.0 110 135 81.3 0.0 0.0   Balance sheet total (assets)   7,483 9,386 10,374 11,898 16,000 17,869 3,443 3,443   Net Debt   0.0 0.0 0.0 -1,615 -4,282 -5,239 -3,443 -3,443     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   16,008 16,964 21,521 22,302 23,653 27,126 0.0 0.0   Gross profit growth   24.7% 6.0% 26.9% 3.6% 6.1% 14.7% -100.0% 0.0%   Employees   0 0 0 30 26 29 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -13.3% 11.5% -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)   7,483 9,386 10,374 11,898 16,000 17,869 3,443 3,443   Balance sheet change%   18.1% 25.4% 10.5% 14.7% 34.5% 11.7% -80.7% 0.0%   Added value   16,008.0 16,964.0 21,521.0 3,129.4 5,288.5 5,982.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -367 0 0 1,678 -1,272 -1,116 -1,643 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 10.6% 19.1% 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 %   231.7% 201.1% 217.8% 21.6% 33.3% 31.5% 0.0% 0.0%   ROI %   332.2% 201.1% 217.8% 29.9% 70.0% 67.1% 0.0% 0.0%   ROE %   7.7% 58.7% 49.9% 37.5% 56.9% 53.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 45.8% 45.4% 45.7% 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, %   0.0% 0.0% 0.0% -51.6% -80.6% -87.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2.1% 1.9% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 116.4% 26.6% 21.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.7 1.7 1.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.8 1.8 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,724.8 4,417.1 5,319.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 4,094.4 6,157.3 7,081.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 104 203 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 104 204 206 0 0   EBIT / employee   0 0 0 79 174 179 0 0   Net earnings / employee   0 0 0 60 137 142 0 0