Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

InZhape 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% 2.0% 2.0%   Bankruptcy risk   3.0% 18.8% 21.9% 17.3% 10.7% 5.6% 17.2% 17.2%   Credit score (0-100)   59 8 4 8 22 39 10 10   Credit rating   BBB B B BB BB 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   1,757 1,027 1,236 870 1,541 2,082 0.0 0.0   EBITDA   445 -326 -60.9 -61.3 323 397 0.0 0.0   EBIT   213 -566 -265 -203 287 360 0.0 0.0   Pre-tax profit (PTP)   176.9 -583.3 -283.1 -221.6 283.7 351.7 0.0 0.0   Net earnings   208.0 -497.9 -262.2 -174.9 220.4 267.2 0.0 0.0   Pre-tax profit without non-rec. items   177 -583 -283 -222 284 352 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   574 346 201 93.4 114 77.0 0.0 0.0   Shareholders equity total   450 -47.8 -310 -485 -264 2.7 -47.3 -47.3   Interest-bearing liabilities   93.5 93.5 133 253 150 50.3 47.3 47.3   Balance sheet total (assets)   1,120 913 608 488 471 742 0.0 0.0   Net Debt   8.0 61.5 74.9 218 126 -328 47.3 47.3     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   1,757 1,027 1,236 870 1,541 2,082 0.0 0.0   Gross profit growth   12.3% -41.5% 20.3% -29.6% 77.1% 35.1% -100.0% 0.0%   Employees   10 6 6 3 3 3 0 0   Employee growth %   0.0% -40.0% 0.0% -50.0% 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)   1,120 913 608 488 471 742 0 0   Balance sheet change%   0.1% -18.5% -33.4% -19.8% -3.4% 57.7% -100.0% 0.0%   Added value   444.5 -325.7 -60.9 -61.3 429.6 397.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -433 -468 -348 -250 -14 -75 -77 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 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 (%)   12.1% -55.1% -21.4% -23.4% 18.7% 17.3% 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 %   19.0% -54.4% -28.2% -21.5% 33.7% 48.7% 0.0% 0.0%   ROI %   51.7% -177.6% -233.4% -105.2% 142.6% 354.3% 0.0% 0.0%   ROE %   60.1% -73.1% -34.5% -31.9% 46.0% 112.9% 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 %   40.2% -5.0% -33.8% -49.9% -36.0% 0.4% -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, %   1.8% -18.9% -123.0% -356.5% 39.1% -82.6% 0.0% 0.0%   Gearing %   20.8% -195.7% -43.0% -52.2% -56.7% 1,871.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   60.8% 18.4% 16.4% 9.4% 1.9% 7.9% 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 0.3 0.3 0.3 0.3 0.7 0.0 0.0   Current Ratio   0.4 0.3 0.3 0.3 0.3 0.7 0.0 0.0   Cash and cash equivalent   85.5 32.0 58.2 34.9 24.0 378.2 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   -376.3 -641.9 -659.3 -726.6 -536.0 -231.6 -23.7 -23.7   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   44 -54 -10 -20 143 132 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 -54 -10 -20 108 132 0 0   EBIT / employee   21 -94 -44 -68 96 120 0 0   Net earnings / employee   21 -83 -44 -58 73 89 0 0