Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Inga Acquisition 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% 1.5% 0.6%   Bankruptcy risk   0.7% 1.5% 1.6% 1.1% 1.3% 1.6% 7.6% 7.7%   Credit score (0-100)   95 77 75 84 79 73 32 32   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   6,370.3 242.5 172.4 4,375.7 1,086.1 159.7 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   3,567 3,483 680 -6.8 -32.1 -109 0.0 0.0   EBITDA   414 358 313 -6.8 -32.1 -109 0.0 0.0   EBIT   414 358 313 -6.8 -32.1 -109 0.0 0.0   Pre-tax profit (PTP)   1,106.6 156.0 122.9 -125.2 75.7 5.2 0.0 0.0   Net earnings   972.0 79.7 -172.8 -168.5 58.3 -11.4 0.0 0.0   Pre-tax profit without non-rec. items   1,107 156 123 -125 75.7 5.2 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   70,134 70,213 76,114 101,982 102,040 102,029 101,912 101,912   Interest-bearing liabilities   20,502 12,300 2,831 1,893 3,779 5,399 0.0 0.0   Balance sheet total (assets)   99,250 97,736 88,589 105,474 105,875 107,481 101,912 101,912   Net Debt   20,327 11,972 2,613 1,734 3,656 5,277 -101,912 -101,912     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   3,567 3,483 680 -6.8 -32.1 -109 0.0 0.0   Gross profit growth   -24.0% -2.4% -80.5% 0.0% -375.8% -240.6% 0.0% 0.0%   Employees   2 2 2 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   99,250 97,736 88,589 105,474 105,875 107,481 101,912 101,912   Balance sheet change%   -3.0% -1.5% -9.4% 19.1% 0.4% 1.5% -5.2% 0.0%   Added value   414.4 358.1 312.7 -6.8 -32.1 -109.4 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   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 (%)   11.6% 10.3% 46.0% 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 %   1.7% 0.8% 0.3% 0.2% 0.4% 0.4% 0.0% 0.0%   ROI %   1.8% 1.0% 0.4% 0.2% 0.4% 0.4% 0.0% 0.0%   ROE %   1.4% 0.1% -0.2% -0.2% 0.1% -0.0% 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 %   70.7% 71.8% 85.9% 96.7% 96.4% 94.9% 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, %   4,905.5% 3,343.4% 835.6% -25,696.1% -11,385.2% -4,824.8% 0.0% 0.0%   Gearing %   29.2% 17.5% 3.7% 1.9% 3.7% 5.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 4.1% 2.5% 11.8% 10.9% 9.2% 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   1.9 1.3 1.1 1.4 1.4 1.1 0.0 0.0   Current Ratio   1.9 1.3 1.1 1.4 1.4 1.1 0.0 0.0   Cash and cash equivalent   174.3 327.7 217.7 158.1 122.7 121.6 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   14,197.8 6,077.5 1,604.7 1,436.1 1,494.5 486.8 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 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   207 179 156 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   207 179 156 0 0 0 0 0   EBIT / employee   207 179 156 0 0 0 0 0   Net earnings / employee   486 40 -86 0 0 0 0 0