Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Imagewear 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   5.0% 6.1% 6.3% 6.0% 6.2% 4.6% 15.8% 15.5%   Credit score (0-100)   45 38 36 38 37 46 12 13   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,956 2,289 2,926 3,249 3,271 2,634 0.0 0.0   EBITDA   -98.3 425 463 70.4 70.1 456 0.0 0.0   EBIT   -185 338 341 -84.5 -87.4 349 0.0 0.0   Pre-tax profit (PTP)   -240.5 282.1 280.5 -176.3 -215.2 219.6 0.0 0.0   Net earnings   -192.2 243.5 215.6 -144.4 -173.8 166.2 0.0 0.0   Pre-tax profit without non-rec. items   -241 282 280 -176 -215 220 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   155 85.1 255 281 235 198 0.0 0.0   Shareholders equity total   177 420 579 378 204 370 253 253   Interest-bearing liabilities   802 695 643 864 1,254 1,212 0.0 0.0   Balance sheet total (assets)   1,742 2,366 2,790 2,670 3,035 2,414 253 253   Net Debt   782 446 633 844 1,244 1,212 -253 -253     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,956 2,289 2,926 3,249 3,271 2,634 0.0 0.0   Gross profit growth   35.4% 17.0% 27.8% 11.1% 0.7% -19.5% -100.0% 0.0%   Employees   0 4 5 6 6 5 0 0   Employee growth %   -100.0% 0.0% 25.0% 20.0% 0.0% -16.7% -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)   1,742 2,366 2,790 2,670 3,035 2,414 253 253   Balance sheet change%   41.2% 35.8% 17.9% -4.3% 13.7% -20.5% -89.5% 0.0%   Added value   -98.3 424.9 462.7 70.4 67.5 455.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -173 -156 49 -130 -203 -143 -198 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -9.5% 14.8% 11.7% -2.6% -2.7% 13.3% 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 %   -12.4% 16.6% 13.3% -2.6% -3.0% 12.8% 0.0% 0.0%   ROI %   -20.9% 32.5% 28.9% -5.6% -6.4% 23.0% 0.0% 0.0%   ROE %   -70.4% 81.5% 43.1% -30.2% -59.7% 57.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   10.1% 17.8% 20.8% 14.2% 6.7% 15.3% 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, %   -795.6% 104.9% 136.9% 1,199.7% 1,774.4% 266.1% 0.0% 0.0%   Gearing %   453.5% 165.4% 111.0% 228.6% 614.5% 327.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 7.8% 9.2% 14.1% 12.2% 10.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.8 0.5 0.4 0.4 0.3 0.0 0.0   Current Ratio   1.0 1.8 1.5 1.2 1.1 1.2 0.0 0.0   Cash and cash equivalent   19.5 249.2 10.0 19.1 9.3 0.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   67.8 998.0 844.2 433.4 224.1 317.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 106 93 12 11 91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 106 93 12 12 91 0 0   EBIT / employee   0 85 68 -14 -15 70 0 0   Net earnings / employee   0 61 43 -24 -29 33 0 0