Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INPRINT A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2.7% 2.7% 1.9% 1.5% 4.1% 2.0% 11.6% 11.6%   Credit score (0-100)   61 60 69 76 48 69 21 21   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 2.4 36.8 0.0 1.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,946 9,699 14,920 14,311 12,446 19,013 0.0 0.0   EBITDA   1,969 2,048 5,022 3,270 1,084 5,803 0.0 0.0   EBIT   575 969 3,408 1,515 -361 4,231 0.0 0.0   Pre-tax profit (PTP)   406.1 803.0 3,193.8 1,336.1 -594.7 4,008.3 0.0 0.0   Net earnings   315.0 622.9 2,471.1 1,021.0 -470.8 3,117.9 0.0 0.0   Pre-tax profit without non-rec. items   406 803 3,194 1,336 -595 4,008 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   4,614 7,359 8,471 7,248 6,543 7,303 0.0 0.0   Shareholders equity total   2,182 2,605 4,576 4,497 3,376 6,494 3,194 3,194   Interest-bearing liabilities   3,537 3,490 2,830 3,476 5,206 5,155 0.0 0.0   Balance sheet total (assets)   9,005 12,969 15,089 14,175 13,445 21,100 3,194 3,194   Net Debt   3,533 3,488 1,800 3,475 5,204 5,154 -3,194 -3,194     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   8,946 9,699 14,920 14,311 12,446 19,013 0.0 0.0   Gross profit growth   -2.6% 8.4% 53.8% -4.1% -13.0% 52.8% -100.0% 0.0%   Employees   18 19 23 24 23 27 0 0   Employee growth %   -5.3% 5.6% 21.1% 4.3% -4.2% 17.4% -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)   9,005 12,969 15,089 14,175 13,445 21,100 3,194 3,194   Balance sheet change%   -9.2% 44.0% 16.3% -6.1% -5.1% 56.9% -84.9% 0.0%   Added value   1,969.0 2,048.3 5,022.1 3,269.5 1,393.6 5,803.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,301 1,660 -507 -2,983 -2,151 -813 -7,303 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   6.4% 10.0% 22.8% 10.6% -2.9% 22.3% 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 %   6.1% 8.8% 24.3% 10.4% -2.6% 24.5% 0.0% 0.0%   ROI %   7.6% 10.9% 30.3% 13.5% -3.5% 35.4% 0.0% 0.0%   ROE %   15.6% 26.0% 68.8% 22.5% -12.0% 63.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   24.2% 20.1% 30.3% 31.7% 25.5% 32.2% 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, %   179.4% 170.3% 35.8% 106.3% 480.2% 88.8% 0.0% 0.0%   Gearing %   162.1% 134.0% 61.8% 77.3% 154.2% 79.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.7% 6.8% 5.7% 5.4% 4.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 0.8 0.9 0.8 0.7 1.1 0.0 0.0   Current Ratio   0.8 1.0 1.1 1.1 0.9 1.1 0.0 0.0   Cash and cash equivalent   3.5 1.6 1,029.8 1.3 1.3 1.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -997.3 -226.2 551.3 355.6 -925.6 1,728.7 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   109 108 218 136 61 215 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 108 218 136 47 215 0 0   EBIT / employee   32 51 148 63 -16 157 0 0   Net earnings / employee   18 33 107 43 -20 115 0 0