Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Indkøbsnetværket 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.7% 9.2% 11.5% 13.5% 18.1% 11.5% 20.6% 20.4%   Credit score (0-100)   19 27 20 16 7 21 5 5   Credit rating   BB BB BB BB B BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   57.8 4.9 -55.1 -132 96.6 21.7 0.0 0.0   EBITDA   57.8 4.9 -55.1 -132 96.6 21.7 0.0 0.0   EBIT   57.8 4.9 -55.1 -132 96.6 21.7 0.0 0.0   Pre-tax profit (PTP)   57.7 2.2 -58.1 -134.0 96.6 21.7 0.0 0.0   Net earnings   57.7 2.2 -58.1 -134.0 177.4 15.0 0.0 0.0   Pre-tax profit without non-rec. items   57.7 2.2 -58.1 -134 96.6 21.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   125 208 150 15.6 193 208 -192 -192   Interest-bearing liabilities   241 361 1.7 0.0 0.0 0.0 192 192   Balance sheet total (assets)   631 831 819 1,729 1,503 1,186 0.0 0.0   Net Debt   159 -154 -209 -997 -338 -77.4 192 192     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   57.8 4.9 -55.1 -132 96.6 21.7 0.0 0.0   Gross profit growth   0.0% -91.4% 0.0% -139.2% 0.0% -77.5% -100.0% 0.0%   Employees   0 1 1 1 1 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)   631 831 819 1,729 1,503 1,186 0 0   Balance sheet change%   191.4% 31.6% -1.4% 111.1% -13.1% -21.1% -100.0% 0.0%   Added value   57.8 4.9 -55.1 -131.9 96.6 21.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 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   1.0 2.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   11.3% 0.7% -6.7% -10.3% 6.0% 1.6% 0.0% 0.0%   ROI %   20.5% 1.1% -15.3% -158.0% 92.6% 10.8% 0.0% 0.0%   ROE %   33.7% 1.3% -32.5% -162.3% 170.1% 7.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   19.9% 25.0% 18.3% 0.9% 12.8% 17.5% -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, %   275.6% -3,105.3% 379.3% 755.7% -349.9% -357.0% 0.0% 0.0%   Gearing %   192.0% 173.8% 1.1% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 1.6% 259.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.3 1.2 1.0 1.1 1.2 0.0 0.0   Current Ratio   1.2 1.3 1.2 1.0 1.1 1.2 0.0 0.0   Cash and cash equivalent   81.5 514.5 210.8 997.0 337.9 77.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   125.5 207.7 149.6 15.6 192.9 208.0 -96.0 -96.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 5 -55 -132 97 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 5 -55 -132 97 22 0 0   EBIT / employee   0 5 -55 -132 97 22 0 0   Net earnings / employee   0 2 -58 -134 177 15 0 0