Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IN-X 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.3% 10.6% 10.7% 9.9% 18.4% 25.4% 20.4% 20.4%   Credit score (0-100)   24 25 24 26 7 2 5 4   Credit rating   BB BB BB BB B B B B   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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   165 28.9 80.3 68.5 121 -452 0.0 0.0   EBITDA   68.7 -30.1 15.1 -54.9 31.5 -491 0.0 0.0   EBIT   68.7 -30.1 15.1 -54.9 31.5 -491 0.0 0.0   Pre-tax profit (PTP)   10.9 -81.9 -24.7 40.3 0.0 -425.2 0.0 0.0   Net earnings   31.9 -68.1 -23.0 56.1 0.0 -539.0 0.0 0.0   Pre-tax profit without non-rec. items   10.9 -81.9 -24.7 -84.8 0.0 -425 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   132 110 88.2 66.1 44.1 30.0 0.0 0.0   Shareholders equity total   4.0 -64.1 -87.2 -31.1 -31.1 -570 -640 -640   Interest-bearing liabilities   223 242 240 210 154 300 640 640   Balance sheet total (assets)   565 609 633 500 493 39.5 0.0 0.0   Net Debt   223 242 240 210 154 300 640 640     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   165 28.9 80.3 68.5 121 -452 0.0 0.0   Gross profit growth   0.0% -82.5% 177.4% -14.7% 76.4% 0.0% 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)   565 609 633 500 493 39 0 0   Balance sheet change%   0.0% 7.8% 3.8% -21.0% -1.5% -92.0% -100.0% 0.0%   Added value   68.7 -30.1 15.1 -54.9 31.5 -490.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   132 -22 -22 -22 -22 -14 -30 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   41.6% -103.9% 18.9% -80.3% 26.1% 108.6% 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 %   13.4% -3.3% 3.0% -7.7% 7.3% -68.8% 0.0% 0.0%   ROI %   33.3% -8.8% 8.8% -21.5% 21.2% -172.0% 0.0% 0.0%   ROE %   803.5% -22.2% -3.7% 9.9% 0.0% -202.5% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   0.7% -9.5% -12.1% -5.9% -5.9% -93.5% -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, %   324.1% -803.4% 1,584.0% -382.5% 488.1% -61.1% 0.0% 0.0%   Gearing %   5,601.8% -376.7% -275.1% -676.2% -494.4% -52.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   58.0% 26.4% 19.1% 16.2% 21.1% 15.6% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.7 0.7 0.7 0.8 0.8 0.0 0.0 0.0   Current Ratio   0.8 0.7 0.8 0.8 0.9 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   -128.3 -174.4 -175.3 -97.2 -75.2 -600.1 -320.0 -320.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -491 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -491 0 0   EBIT / employee   0 0 0 0 0 -491 0 0   Net earnings / employee   0 0 0 0 0 -539 0 0