Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IZABEL CAMILLE ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark Please note that we are still in beta phase and the credit rating is not yet reliable until we have gathered more data for our AI model. The credit ratings will improve remarkably in the coming weeks.

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% 2.3%   Bankruptcy risk   5.2% 2.3% 1.8% 3.9% 1.1% 1.3% 10.7% 12.2%   Credit score (0-100)   44 67 72 50 82 80 18 4   Credit rating   BB BBB BBB BB BBB BBB B B   Credit limit (kDKK)   0.0 0.1 1.4 0.0 221.6 93.2 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 0 0 0 0 0 0 0   Gross profit   3,089 4,188 4,012 4,066 7,407 6,951 0.0 0.0   EBITDA   -805 1,074 404 66.4 2,755 895 0.0 0.0   EBIT   -843 1,021 358 51.7 2,755 895 0.0 0.0   Pre-tax profit (PTP)   -871.7 945.3 333.7 19.4 2,729.6 652.9 0.0 0.0   Net earnings   -678.2 744.3 250.3 10.7 2,124.5 503.0 0.0 0.0   Pre-tax profit without non-rec. items   -872 945 334 19.4 2,730 653 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   114 60.9 14.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   605 1,350 1,500 1,099 3,223 3,612 3,040 3,040   Interest-bearing liabilities   1,408 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,081 3,456 3,280 4,781 7,032 6,906 3,040 3,040   Net Debt   1,252 -187 -336 -1,218 -1,336 -598 -3,040 -3,040     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 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   3,089 4,188 4,012 4,066 7,407 6,951 0.0 0.0   Gross profit growth   4.6% 35.6% -4.2% 1.3% 82.2% -6.2% -100.0% 0.0%   Employees   9 8 8 9 10 13 0 0   Employee growth %   0.0% -11.1% 0.0% 12.5% 11.1% 30.0% -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)   3,081 3,456 3,280 4,781 7,032 6,906 3,040 3,040   Balance sheet change%   -23.9% 12.2% -5.1% 45.8% 47.1% -1.8% -56.0% 0.0%   Added value   -843.5 1,021.1 357.5 51.7 2,755.3 895.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -106 -92 -29 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 1.0 2.0 3.0 4.0 5.0 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% 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 (%)   -27.3% 24.4% 8.9% 1.3% 37.2% 12.9% 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 %   -23.6% 31.2% 10.6% 1.3% 46.7% 12.8% 0.0% 0.0%   ROI %   -38.3% 60.7% 24.1% 2.7% 92.2% 23.7% 0.0% 0.0%   ROE %   -72.6% 76.1% 17.6% 0.8% 98.3% 14.7% 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 %   19.6% 39.1% 45.7% 23.0% 46.0% 53.4% 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, %   -155.5% -17.4% -83.3% -1,834.5% -48.5% -66.8% 0.0% 0.0%   Gearing %   232.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 10.8% 0.0% 0.0% 0.0% 0.0% 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   0.5 0.8 0.8 0.8 1.1 0.8 0.0 0.0   Current Ratio   1.2 1.6 1.9 1.8 2.2 2.1 0.0 0.0   Cash and cash equivalent   155.8 187.1 336.4 1,217.6 1,336.4 598.1 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 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   405.4 1,202.8 1,518.6 2,075.2 3,729.9 3,316.9 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  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   -94 128 45 6 276 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -89 134 50 7 276 69 0 0   EBIT / employee   -94 128 45 6 276 69 0 0   Net earnings / employee   -75 93 31 1 212 39 0 0