Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IN2TEK 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.0% 0.9% 0.7% 1.2% 1.3% 1.1% 10.4% 10.4%   Credit score (0-100)   70 88 93 82 79 84 24 24   Credit rating   A A AA A A A BB BB   Credit limit (kDKK)   0.3 234.7 378.7 72.2 41.7 175.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,686 2,618 3,159 2,539 2,579 3,868 0.0 0.0   EBITDA   910 785 1,121 505 522 1,628 0.0 0.0   EBIT   891 770 1,106 498 515 1,621 0.0 0.0   Pre-tax profit (PTP)   895.2 759.1 1,093.7 489.2 514.6 1,622.4 0.0 0.0   Net earnings   698.1 591.9 852.6 381.4 401.3 1,264.8 0.0 0.0   Pre-tax profit without non-rec. items   895 759 1,094 489 515 1,622 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 123 34.0 26.8 19.7 12.5 0.0 0.0   Shareholders equity total   1,940 1,832 2,085 1,616 1,637 2,502 902 902   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,134 3,020 3,381 2,608 3,152 3,846 902 902   Net Debt   -801 -1,779 -1,995 -453 -699 -1,385 -902 -902     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,686 2,618 3,159 2,539 2,579 3,868 0.0 0.0   Gross profit growth   17.5% -2.5% 20.7% -19.6% 1.6% 50.0% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   3,134 3,020 3,381 2,608 3,152 3,846 902 902   Balance sheet change%   28.6% -3.6% 12.0% -22.9% 20.9% 22.0% -76.5% 0.0%   Added value   909.9 784.6 1,121.2 504.8 522.0 1,628.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 108 -104 -14 -14 -14 -13 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   33.2% 29.4% 35.0% 19.6% 20.0% 41.9% 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 %   32.3% 25.0% 34.6% 16.6% 17.9% 46.4% 0.0% 0.0%   ROI %   48.1% 40.5% 55.0% 25.8% 30.4% 75.9% 0.0% 0.0%   ROE %   37.9% 31.4% 43.5% 20.6% 24.7% 61.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   61.9% 60.7% 61.7% 62.0% 51.9% 65.0% 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, %   -88.0% -226.8% -178.0% -89.8% -133.9% -85.1% 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.4 2.2 2.6 2.5 2.0 2.8 0.0 0.0   Current Ratio   2.7 2.5 2.8 2.8 2.2 3.0 0.0 0.0   Cash and cash equivalent   800.9 1,779.2 1,995.1 453.4 699.2 1,385.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,955.4 1,723.6 2,140.6 1,657.1 1,687.3 2,558.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   303 262 374 168 174 543 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   303 262 374 168 174 543 0 0   EBIT / employee   297 257 369 166 172 540 0 0   Net earnings / employee   233 197 284 127 134 422 0 0