Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INPS A/S - Group 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 N/A 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% 2.6% 2.6%   Bankruptcy risk   0.0% 7.8% 7.9% 3.3% 0.9% 0.5% 7.2% 7.1%   Credit score (0-100)   0 33 31 53 89 99 34 34   Credit rating   N/A BB BB BBB A AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 12,986.0 18,564.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 25,518 31,585 101,703 137,427 108,836 0.0 0.0   EBITDA   0.0 -13,535 -11,334 54,520 84,835 51,251 0.0 0.0   EBIT   0.0 -13,535 -11,334 54,520 79,787 44,815 0.0 0.0   Pre-tax profit (PTP)   0.0 -16,218.0 -18,969.0 88,225.0 78,864.0 46,098.0 0.0 0.0   Net earnings   0.0 -16,218.0 -18,969.0 88,225.0 67,078.0 35,759.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -13,535 -11,334 54,520 78,864 46,098 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 8,503 9,392 0.0 0.0   Shareholders equity total   0.0 24,681 16,976 105,245 114,405 119,392 102,081 102,081   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 70,210 65,641 169,135 183,832 160,874 102,081 102,081   Net Debt   0.0 0.0 0.0 0.0 -21,783 -52,237 -102,081 -102,081     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 25,518 31,585 101,703 137,427 108,836 0.0 0.0   Gross profit growth   0.0% 0.0% 23.8% 222.0% 35.1% -20.8% -100.0% 0.0%   Employees   0 90 96 102 138,000 119,000 0 0   Employee growth %   0.0% 0.0% 6.7% 6.3% 135,194.1% -13.8% -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)   0 70,210 65,641 169,135 183,832 160,874 102,081 102,081   Balance sheet change%   0.0% 0.0% -6.5% 157.7% 8.7% -12.5% -36.5% 0.0%   Added value   0.0 -13,535.0 -11,334.0 54,520.0 79,787.0 51,251.0 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 17,770 -6,889 -22,365 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -53.0% -35.9% 53.6% 58.1% 41.2% 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 %   0.0% -19.3% -16.7% 46.4% 45.6% 27.3% 0.0% 0.0%   ROI %   0.0% -19.3% -16.7% 46.4% 54.2% 37.0% 0.0% 0.0%   ROE %   0.0% -65.7% -91.1% 144.4% 61.1% 30.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 67.4% 77.0% 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, %   0.0% 0.0% 0.0% 0.0% -25.7% -101.9% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.9 3.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.9 4.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 21,783.0 52,237.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 0.0 0.0 0.0 104,633.0 104,190.0 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 N/A 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   0 -150 -118 535 1 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -150 -118 535 1 0 0 0   EBIT / employee   0 -150 -118 535 1 0 0 0   Net earnings / employee   0 -180 -198 865 0 0 0 0