Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IKIM.DK 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   10.3% 8.0% 8.5% 7.9% 16.8% 25.3% 16.5% 16.3%   Credit score (0-100)   25 30 27 30 9 3 11 11   Credit rating   BB BB BB BB BB B 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)  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   31.6 40.0 14.0 49.0 17.1 16.3 0.0 0.0   EBITDA   31.6 40.0 14.0 49.0 17.1 16.3 0.0 0.0   EBIT   31.6 40.0 14.0 49.0 17.1 16.3 0.0 0.0   Pre-tax profit (PTP)   29.9 28.4 8.5 46.9 15.8 14.7 0.0 0.0   Net earnings   29.9 28.4 3.0 26.8 11.9 -3.5 0.0 0.0   Pre-tax profit without non-rec. items   29.9 28.4 8.5 46.9 15.8 14.7 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   206 234 237 194 187 173 0.0 0.0   Interest-bearing liabilities   30.5 30.5 30.5 44.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   286 325 330 257 187 173 0.0 0.0   Net Debt   -15.5 -161 -184 -134 -187 -173 0.0 0.0     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   31.6 40.0 14.0 49.0 17.1 16.3 0.0 0.0   Gross profit growth   -35.8% 26.7% -65.1% 251.0% -65.1% -4.9% -100.0% 0.0%   Employees   2 0 0 0 0 1 0 0   Employee growth %   0.0% -100.0% 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)   286 325 330 257 187 173 0 0   Balance sheet change%   6.2% 13.9% 1.5% -22.1% -27.4% -7.4% -100.0% 0.0%   Added value   31.6 40.0 14.0 49.0 17.1 16.3 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   4.0 5.0 5.0 5.0 5.0 5.0 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 %   11.4% 13.1% 4.3% 16.7% 7.7% 9.0% 0.0% 0.0%   ROI %   14.5% 16.0% 5.2% 19.4% 8.1% 9.0% 0.0% 0.0%   ROE %   15.6% 12.9% 1.3% 12.4% 6.2% -1.9% 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 %   72.1% 72.0% 71.8% 75.4% 100.0% 100.0% 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, %   -49.3% -402.2% -1,316.0% -273.9% -1,091.3% -1,062.9% 0.0% 0.0%   Gearing %   14.8% 13.0% 12.8% 23.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 38.1% 18.1% 5.8% 5.9% 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   3.6 3.6 3.5 4.1 0.0 0.0 0.0 0.0   Current Ratio   3.6 3.6 3.5 4.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   46.0 191.3 214.3 178.9 186.8 173.0 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   205.9 234.3 237.3 193.9 186.8 173.0 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 2019/12 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   16 0 0 0 0 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 0 0 0 0 16 0 0   EBIT / employee   16 0 0 0 0 16 0 0   Net earnings / employee   15 0 0 0 0 -3 0 0