Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

High Priority IT 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   14.2% 9.9% 5.2% 8.7% 6.6% 10.6% 17.4% 17.3%   Credit score (0-100)   16 26 42 27 35 22 9 9   Credit rating   BB BB BBB BB BBB BB B 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   538 802 851 474 577 405 0.0 0.0   EBITDA   30.0 223 205 10.8 111 -22.7 0.0 0.0   EBIT   30.0 223 205 10.8 111 -41.1 0.0 0.0   Pre-tax profit (PTP)   30.0 223.1 185.2 10.2 113.8 -5.8 0.0 0.0   Net earnings   22.0 173.7 144.5 8.0 88.6 -12.5 0.0 0.0   Pre-tax profit without non-rec. items   30.0 223 185 10.2 114 -5.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 49.5 0.0 0.0   Shareholders equity total   72.0 224 194 58.0 147 39.0 -11.0 -11.0   Interest-bearing liabilities   0.0 0.0 0.0 0.4 0.9 0.0 11.0 11.0   Balance sheet total (assets)   255 514 493 285 394 223 0.0 0.0   Net Debt   -255 -514 -413 -193 -137 -39.0 11.0 11.0     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   538 802 851 474 577 405 0.0 0.0   Gross profit growth   0.0% 49.2% 6.0% -44.3% 21.8% -29.8% -100.0% 0.0%   Employees   1 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)   255 514 493 285 394 223 0 0   Balance sheet change%   0.0% 101.7% -4.1% -42.2% 38.4% -43.4% -100.0% 0.0%   Added value   30.0 223.3 205.4 10.8 111.0 -22.7 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 31 -50 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 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   5.6% 27.8% 24.1% 2.3% 19.2% -10.2% 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 %   11.8% 58.1% 40.8% 3.5% 33.7% 0.4% 0.0% 0.0%   ROI %   41.7% 151.1% 98.2% 10.7% 111.2% 1.3% 0.0% 0.0%   ROE %   30.6% 117.5% 69.1% 6.3% 86.6% -13.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   28.2% 43.5% 39.4% 20.4% 37.2% 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, %   -850.0% -230.3% -201.0% -1,790.7% -123.8% 171.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.8% 0.6% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1,500.2% 94.5% 1,635.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.4 1.8 1.7 1.0 1.1 0.7 0.0 0.0   Current Ratio   1.4 1.8 1.7 1.0 1.1 0.7 0.0 0.0   Cash and cash equivalent   255.0 514.4 412.8 193.3 138.3 39.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   72.0 223.7 144.4 8.8 17.9 -50.0 -5.5 -5.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   30 223 205 11 111 -23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 223 205 11 111 -23 0 0   EBIT / employee   30 223 205 11 111 -41 0 0   Net earnings / employee   22 174 144 8 89 -13 0 0