Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IT TEAM 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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% 12.8% 5.4% 5.5% 6.9% 5.9% 14.6% 14.6%   Credit score (0-100)   19 19 42 40 34 38 15 15   Credit rating   BB BB BBB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   387 638 754 625 554 1,276 0.0 0.0   EBITDA   20.0 248 348 195 60.8 373 0.0 0.0   EBIT   20.0 248 348 195 60.8 373 0.0 0.0   Pre-tax profit (PTP)   16.0 231.0 325.0 177.0 40.5 376.6 0.0 0.0   Net earnings   -1.0 179.0 255.0 131.0 20.0 292.4 0.0 0.0   Pre-tax profit without non-rec. items   16.0 231 325 177 40.5 377 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   97.0 276 531 407 296 693 558 558   Interest-bearing liabilities   0.0 0.0 163 41.0 251 1,739 0.0 0.0   Balance sheet total (assets)   436 1,045 1,357 1,082 678 3,152 558 558   Net Debt   -111 -745 -682 -919 -127 -401 -558 -558     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   387 638 754 625 554 1,276 0.0 0.0   Gross profit growth   2.7% 64.9% 18.2% -17.1% -11.4% 130.5% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   436 1,045 1,357 1,082 678 3,152 558 558   Balance sheet change%   28.2% 139.7% 29.9% -20.3% -37.4% 365.0% -82.3% 0.0%   Added value   20.0 248.0 348.0 195.0 60.8 372.9 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   5.2% 38.9% 46.2% 31.2% 11.0% 29.2% 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 %   5.2% 33.9% 29.4% 16.0% 6.9% 19.7% 0.0% 0.0%   ROI %   11.5% 134.6% 72.8% 34.2% 12.2% 25.3% 0.0% 0.0%   ROE %   -1.0% 96.0% 63.2% 27.9% 5.7% 59.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   22.2% 26.4% 39.1% 37.6% 43.7% 22.0% 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, %   -555.0% -300.4% -196.0% -471.3% -209.6% -107.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 30.7% 10.1% 84.9% 250.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 0.0% 34.4% 17.6% 13.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 1.3 1.6 1.6 1.8 1.3 0.0 0.0   Current Ratio   1.3 1.3 1.6 1.6 1.8 1.3 0.0 0.0   Cash and cash equivalent   111.0 745.0 845.0 960.0 378.7 2,140.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   97.0 269.0 524.0 400.0 289.2 685.9 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   20 248 348 195 61 186 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 248 348 195 61 186 0 0   EBIT / employee   20 248 348 195 61 186 0 0   Net earnings / employee   -1 179 255 131 20 146 0 0