Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IGNIZION 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  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% 1.5% 1.2%   Bankruptcy risk   4.0% 3.8% 3.1% 6.6% 2.9% 3.4% 12.8% 10.6%   Credit score (0-100)   51 52 56 35 58 53 18 23   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   1,213 555 821 886 933 1,073 0.0 0.0   EBITDA   870 40.8 217 222 268 409 0.0 0.0   EBIT   870 40.8 217 222 268 409 0.0 0.0   Pre-tax profit (PTP)   683.2 176.9 516.8 -294.4 408.6 590.2 0.0 0.0   Net earnings   530.1 135.1 401.0 -231.4 316.0 457.9 0.0 0.0   Pre-tax profit without non-rec. items   683 177 517 -294 409 590 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   470 605 1,006 774 1,090 1,433 1,193 1,193   Interest-bearing liabilities   112 35.4 98.5 0.0 0.0 103 0.0 0.0   Balance sheet total (assets)   1,322 1,359 1,943 1,503 1,804 2,288 1,193 1,193   Net Debt   -997 -1,241 -1,842 -1,399 -1,697 -1,924 -1,193 -1,193     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   1,213 555 821 886 933 1,073 0.0 0.0   Gross profit growth   666.1% -54.3% 47.9% 8.0% 5.2% 15.1% -100.0% 0.0%   Employees   1 1 1 1 1 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)   1,322 1,359 1,943 1,503 1,804 2,288 1,193 1,193   Balance sheet change%   139.5% 2.8% 43.0% -22.7% 20.0% 26.8% -47.9% 0.0%   Added value   869.9 40.8 216.7 221.8 267.9 408.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 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 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   71.7% 7.4% 26.4% 25.0% 28.7% 38.1% 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 %   89.9% 15.9% 33.7% 22.7% 50.1% 42.1% 0.0% 0.0%   ROI %   167.4% 25.4% 50.5% 33.5% 79.2% 65.6% 0.0% 0.0%   ROE %   103.8% 25.2% 49.8% -26.0% 33.9% 36.3% 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 %   35.5% 44.5% 51.7% 51.5% 60.4% 62.6% 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, %   -114.6% -3,040.7% -850.0% -630.4% -633.4% -470.4% 0.0% 0.0%   Gearing %   23.8% 5.9% 9.8% 0.0% 0.0% 7.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   334.4% 48.9% 58.6% 1,391.4% 0.0% 528.3% 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   2.1 2.6 2.7 3.0 3.7 3.7 0.0 0.0   Current Ratio   2.1 2.6 2.7 3.0 3.7 3.7 0.0 0.0   Cash and cash equivalent   1,109.0 1,276.7 1,940.6 1,398.6 1,697.1 2,026.1 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   317.2 -229.9 -213.0 -168.1 747.2 1,340.8 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   870 41 217 222 268 409 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   870 41 217 222 268 409 0 0   EBIT / employee   870 41 217 222 268 409 0 0   Net earnings / employee   530 135 401 -231 316 458 0 0