Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

I-CROSS 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  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   0.0% 18.4% 16.7% 14.3% 11.6% 15.6% 21.2% 16.3%   Credit score (0-100)   0 8 11 15 19 12 4 11   Credit rating   N/A B BB BB BB BB B BB   Credit limit (kDKK)   24.3 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)  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18.1 283 321 785 539 345 0.0 0.0   EBITDA   -145 134 115 338 102 -161 0.0 0.0   EBIT   -173 134 115 338 102 -161 0.0 0.0   Pre-tax profit (PTP)   -172.8 134.3 113.7 337.7 100.9 -161.4 0.0 0.0   Net earnings   -134.8 104.8 88.5 264.1 78.7 -126.7 0.0 0.0   Pre-tax profit without non-rec. items   -173 134 115 338 101 -161 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   306 337 -99.9 164 243 116 36.2 36.2   Interest-bearing liabilities   0.0 0.0 421 188 178 190 0.0 0.0   Balance sheet total (assets)   330 362 339 411 482 368 36.2 36.2   Net Debt   -5.4 -3.9 413 54.3 -25.2 141 -36.2 -36.2     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   18.1 283 321 785 539 345 0.0 0.0   Gross profit growth   -70.0% 1,465.2% 13.3% 144.6% -31.3% -36.0% -100.0% 0.0%   Employees   0 0 0 0 0 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)   330 362 339 411 482 368 36 36   Balance sheet change%   49.3% 9.5% -6.2% 21.2% 17.1% -23.5% -90.2% 0.0%   Added value   -145.0 134.4 114.7 338.4 102.2 -161.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 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   -2.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   -954.6% 47.4% 35.7% 43.1% 19.0% -46.7% 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 %   -62.7% 38.8% 28.6% 79.6% 22.9% -37.9% 0.0% 0.0%   ROI %   -71.2% 41.8% 30.3% 87.5% 26.4% -44.3% 0.0% 0.0%   ROE %   -55.5% 32.6% 26.2% 104.9% 38.7% -70.6% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   32.9% 38.0% 94.7% 85.7% 87.5% 50.5% 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, %   3.7% -2.9% 360.5% 16.0% -24.7% -87.4% 0.0% 0.0%   Gearing %   0.0% 0.0% -421.5% 114.8% 73.5% 163.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.2% 0.7% 0.2% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   13.8 14.5 18.8 7.0 8.0 2.0 0.0 0.0   Current Ratio   13.8 14.5 18.8 7.0 8.0 2.0 0.0 0.0   Cash and cash equivalent   5.4 3.9 7.7 134.2 203.7 49.3 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   306.1 336.6 321.2 352.6 421.4 186.1 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  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -161 0 0   EBIT / employee   0 0 0 0 0 -161 0 0   Net earnings / employee   0 0 0 0 0 -127 0 0