Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INMIND 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  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% 1.6% 1.6%   Bankruptcy risk   8.6% 14.5% 9.3% 8.6% 9.6% 12.9% 16.4% 16.1%   Credit score (0-100)   30 16 26 27 25 17 11 12   Credit rating   BB BB BB BB BB BB 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   525 -155 335 774 261 25.6 0.0 0.0   EBITDA   -44.8 -316 335 656 257 -174 0.0 0.0   EBIT   -44.8 -316 335 656 257 -174 0.0 0.0   Pre-tax profit (PTP)   -62.5 -332.5 306.3 638.0 225.1 -205.8 0.0 0.0   Net earnings   -49.0 -255.7 234.0 495.5 173.9 -163.4 0.0 0.0   Pre-tax profit without non-rec. items   -62.5 -332 306 638 225 -206 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   71.6 -184 50.0 545 719 556 56.1 56.1   Interest-bearing liabilities   234 541 246 218 215 0.8 0.0 0.0   Balance sheet total (assets)   442 459 525 1,014 1,249 703 56.1 56.1   Net Debt   234 541 246 218 215 -6.4 -56.1 -56.1     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   525 -155 335 774 261 25.6 0.0 0.0   Gross profit growth   -3.3% 0.0% 0.0% 130.8% -66.3% -90.2% -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)   442 459 525 1,014 1,249 703 56 56   Balance sheet change%   4.0% 3.8% 14.4% 93.1% 23.2% -43.7% -92.0% 0.0%   Added value   -44.8 -315.9 334.8 656.0 257.5 -174.4 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 1.0 2.0 3.0 -1.0 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 (%)   -8.5% 203.9% 99.8% 84.7% 98.8% -681.2% 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 %   -9.1% -57.2% 57.3% 85.3% 22.8% -17.9% 0.0% 0.0%   ROI %   -12.6% -73.3% 80.0% 123.9% 30.3% -23.4% 0.0% 0.0%   ROE %   -51.0% -96.4% 92.0% 166.4% 27.5% -25.6% 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 %   16.2% -28.6% 9.5% 53.8% 57.6% 79.1% 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, %   -522.9% -171.4% 73.4% 33.2% 83.6% 3.7% 0.0% 0.0%   Gearing %   326.6% -294.2% 491.4% 39.9% 29.9% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 5.7% 7.3% 7.8% 14.9% 29.1% 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 0.6 1.1 2.2 2.4 4.8 0.0 0.0   Current Ratio   1.2 0.7 1.1 2.2 2.4 4.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 7.2 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   71.6 -184.0 36.7 545.5 719.4 556.1 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   -45 -316 335 656 257 -174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -45 -316 335 656 257 -174 0 0   EBIT / employee   -45 -316 335 656 257 -174 0 0   Net earnings / employee   -49 -256 234 495 174 -163 0 0