Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IT SKROTTEN 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% 1.9% 1.9%   Bankruptcy risk   4.3% 1.8% 2.2% 2.3% 3.6% 3.5% 13.0% 13.0%   Credit score (0-100)   49 73 66 63 52 52 18 18   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 1.8 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   817 2,287 632 1,207 581 747 0.0 0.0   EBITDA   327 1,812 251 739 90.9 370 0.0 0.0   EBIT   288 1,769 216 704 56.2 335 0.0 0.0   Pre-tax profit (PTP)   273.9 1,746.9 207.9 677.1 25.2 290.1 0.0 0.0   Net earnings   213.6 1,362.1 162.1 528.2 19.7 226.3 0.0 0.0   Pre-tax profit without non-rec. items   274 1,747 208 677 25.2 290 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   8.5 0.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   264 1,626 213 578 69.7 276 0.0 0.0   Interest-bearing liabilities   427 433 998 1,228 1,402 1,465 37.6 37.6   Balance sheet total (assets)   766 2,934 1,357 2,031 1,520 1,839 37.6 37.6   Net Debt   389 -1,190 543 104 862 534 37.6 37.6     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   817 2,287 632 1,207 581 747 0.0 0.0   Gross profit growth   0.0% 179.9% -72.4% 91.0% -51.8% 28.5% -100.0% 0.0%   Employees   7 5 3 6 6 3 0 0   Employee growth %   0.0% -33.2% -37.6% 100.0% 0.0% -50.0% -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)   766 2,934 1,357 2,031 1,520 1,839 38 38   Balance sheet change%   0.0% 283.0% -53.8% 49.7% -25.2% 21.0% -98.0% 0.0%   Added value   326.7 1,812.1 250.9 739.1 90.9 370.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   181 -85 -71 -70 -70 -69 0 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 3.0 4.0 5.0 5.0 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 (%)   35.2% 77.4% 34.1% 58.4% 9.7% 44.9% 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 %   37.5% 95.6% 10.0% 41.6% 3.3% 20.7% 0.0% 0.0%   ROI %   41.6% 128.7% 13.2% 46.7% 3.6% 21.6% 0.0% 0.0%   ROE %   81.0% 144.2% 17.6% 133.6% 6.1% 130.8% 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 %   34.4% 55.4% 15.7% 28.5% 4.6% 15.0% 0.0% 0.0%   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, %   119.1% -65.7% 216.5% 14.0% 947.8% 144.2% 0.0% 0.0%   Gearing %   162.1% 26.6% 468.7% 212.4% 2,013.5% 530.3% 3,764,500.0% 3,764,500.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 5.2% 1.1% 2.5% 2.6% 4.0% 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   0.2 1.7 0.4 0.8 0.6 0.8 0.0 0.0   Current Ratio   1.1 2.1 1.1 1.3 1.0 1.2 0.0 0.0   Cash and cash equivalent   38.2 1,622.3 454.3 1,124.5 540.6 931.3 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   43.7 1,448.4 70.9 471.1 -2.7 238.7 -18.8 -18.8   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   45 377 84 123 15 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 377 84 123 15 123 0 0   EBIT / employee   40 368 72 117 9 112 0 0   Net earnings / employee   30 283 54 88 3 75 0 0