Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Imbox Protection 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   2.2% 2.8% 1.9% 2.1% 1.6% 1.4% 7.5% 7.5%   Credit score (0-100)   68 60 69 66 74 76 32 32   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   2.7 0.0 13.4 7.2 358.8 1,013.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   65,853 82,387 80,055 124,883 143,138 158,672 0.0 0.0   EBITDA   59,271 73,500 69,056 111,739 126,230 135,684 0.0 0.0   EBIT   56,233 69,658 63,587 103,769 108,457 119,814 0.0 0.0   Pre-tax profit (PTP)   55,394.3 69,235.4 63,355.9 103,237.3 104,604.9 118,935.1 0.0 0.0   Net earnings   43,216.0 53,987.5 49,852.8 80,830.5 81,251.6 92,886.2 0.0 0.0   Pre-tax profit without non-rec. items   55,394 69,235 63,356 103,237 104,605 118,935 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   4,378 13,393 14,622 45,337 54,166 46,026 0.0 0.0   Shareholders equity total   17,296 23,411 26,264 56,245 92,392 93,215 88,354 88,354   Interest-bearing liabilities   248 148 330 45.9 118 0.0 0.0 0.0   Balance sheet total (assets)   35,443 42,315 43,964 84,013 129,162 139,216 88,354 88,354   Net Debt   -10,418 -10,112 -11,412 -6,837 -10,719 -5,721 -88,354 -88,354     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   65,853 82,387 80,055 124,883 143,138 158,672 0.0 0.0   Gross profit growth   165.5% 25.1% -2.8% 56.0% 14.6% 10.9% -100.0% 0.0%   Employees   0 17 17 18 27 37 0 0   Employee growth %   0.0% 0.0% 0.0% 5.9% 50.0% 37.0% -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)   35,443 42,315 43,964 84,013 129,162 139,216 88,354 88,354   Balance sheet change%   33.0% 19.4% 3.9% 91.1% 53.7% 7.8% -36.5% 0.0%   Added value   59,271.3 73,499.6 69,055.6 111,739.4 116,428.0 135,683.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,934 4,919 -4,442 25,020 -7,440 -23,105 -50,901 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   85.4% 84.5% 79.4% 83.1% 75.8% 75.5% 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 %   165.5% 179.4% 147.8% 162.1% 100.1% 90.4% 0.0% 0.0%   ROI %   569.0% 323.6% 246.4% 244.4% 140.8% 129.2% 0.0% 0.0%   ROE %   196.7% 265.2% 200.7% 195.9% 109.3% 100.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   48.8% 55.3% 59.7% 66.9% 71.5% 67.0% 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, %   -17.6% -13.8% -16.5% -6.1% -8.5% -4.2% 0.0% 0.0%   Gearing %   1.4% 0.6% 1.3% 0.1% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   345.4% 257.1% 171.7% 260.5% 2,583.9% 4,020.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   5.7 9.2 6.6 5.1 4.0 3.0 0.0 0.0   Current Ratio   6.4 11.2 7.8 5.8 5.4 4.3 0.0 0.0   Cash and cash equivalent   10,665.8 10,260.4 11,741.2 6,882.7 10,837.3 5,721.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   25,295.0 25,623.6 25,043.9 29,260.7 57,680.0 66,724.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 4,324 4,062 6,208 4,312 3,667 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 4,324 4,062 6,208 4,675 3,667 0 0   EBIT / employee   0 4,098 3,740 5,765 4,017 3,238 0 0   Net earnings / employee   0 3,176 2,933 4,491 3,009 2,510 0 0