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  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% 2.3% 2.3%   Bankruptcy risk   4.3% 5.3% 3.9% 4.8% 4.9% 5.8% 16.2% 16.2%   Credit score (0-100)   49 43 50 44 44 39 11 11   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)  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   1,445 1,956 2,289 2,926 3,249 3,271 0.0 0.0   EBITDA   64.0 -98.3 425 463 70.4 70.1 0.0 0.0   EBIT   -13.0 -185 338 341 -84.5 -87.4 0.0 0.0   Pre-tax profit (PTP)   -19.0 -240.5 282.1 280.5 -176.3 -215.2 0.0 0.0   Net earnings   -24.0 -192.2 243.5 215.6 -144.4 -173.8 0.0 0.0   Pre-tax profit without non-rec. items   -19.0 -241 282 280 -176 -215 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   241 155 85.1 255 281 235 0.0 0.0   Shareholders equity total   369 177 420 579 378 204 154 154   Interest-bearing liabilities   422 802 695 643 864 1,254 0.0 0.0   Balance sheet total (assets)   1,234 1,742 2,366 2,790 2,670 3,035 154 154   Net Debt   410 782 446 633 844 1,244 -154 -154     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   1,445 1,956 2,289 2,926 3,249 3,271 0.0 0.0   Gross profit growth   7.4% 35.4% 17.0% 27.8% 11.1% 0.7% -100.0% 0.0%   Employees   3 0 4 5 6 6 0 0   Employee growth %   50.0% -100.0% 0.0% 25.0% 20.0% 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)   1,234 1,742 2,366 2,790 2,670 3,035 154 154   Balance sheet change%   35.5% 41.2% 35.8% 17.9% -4.3% 13.7% -94.9% 0.0%   Added value   64.0 -98.3 424.9 462.7 37.2 70.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -173 -156 49 -130 -203 -235 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 -1.0 -2.0 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 (%)   -0.9% -9.5% 14.8% 11.7% -2.6% -2.7% 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 %   -0.8% -12.4% 16.6% 13.3% -2.6% -3.0% 0.0% 0.0%   ROI %   -1.5% -20.9% 32.5% 28.9% -5.6% -6.4% 0.0% 0.0%   ROE %   -5.9% -70.4% 81.5% 43.1% -30.2% -59.7% 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 %   29.9% 10.1% 17.8% 20.8% 14.2% 6.7% 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, %   640.6% -795.6% 104.9% 136.9% 1,199.7% 1,774.4% 0.0% 0.0%   Gearing %   114.4% 453.5% 165.4% 111.0% 228.6% 614.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 9.1% 7.8% 9.2% 14.1% 12.2% 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   0.4 0.4 0.8 0.5 0.4 0.4 0.0 0.0   Current Ratio   1.3 1.0 1.8 1.5 1.2 1.1 0.0 0.0   Cash and cash equivalent   12.0 19.5 249.2 10.0 19.1 9.3 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   234.0 67.8 998.0 844.2 433.4 224.1 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   21 0 106 93 6 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 0 106 93 12 12 0 0   EBIT / employee   -4 0 85 68 -14 -15 0 0   Net earnings / employee   -8 0 61 43 -24 -29 0 0