Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Infotree Service 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   34.9% 37.8% 28.5% 9.6% 11.2% 11.4% 20.4% 20.4%   Credit score (0-100)   1 0 1 25 21 21 5 5   Credit rating   C C B BB BB BB B B   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   -63.7 -32.2 -766 187 751 1,218 0.0 0.0   EBITDA   -63.7 -284 -1,039 -198 353 409 0.0 0.0   EBIT   -63.7 -284 -1,039 -198 353 409 0.0 0.0   Pre-tax profit (PTP)   -67.3 -285.6 -1,045.7 -206.8 343.2 408.9 0.0 0.0   Net earnings   -67.3 -285.6 -1,045.7 -206.8 625.7 318.9 0.0 0.0   Pre-tax profit without non-rec. items   -67.3 -286 -1,046 -207 343 409 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   -59.0 -345 -1,390 -1,597 -971 -653 -703 -703   Interest-bearing liabilities   79.0 376 1,840 2,417 1,972 1,972 703 703   Balance sheet total (assets)   20.0 47.1 593 975 1,064 1,480 0.0 0.0   Net Debt   69.0 334 1,499 2,027 1,623 1,426 703 703     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   -63.7 -32.2 -766 187 751 1,218 0.0 0.0   Gross profit growth   -56.0% 49.4% -2,278.0% 0.0% 301.4% 62.3% -100.0% 0.0%   Employees   0 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)   20 47 593 975 1,064 1,480 0 0   Balance sheet change%   37.7% 135.3% 1,158.7% 64.3% 9.2% 39.1% -100.0% 0.0%   Added value   -63.7 -283.8 -1,038.9 -198.5 352.6 409.0 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 1.0 2.0 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% 881.4% 135.7% -106.2% 47.0% 33.6% 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 %   -136.1% -120.6% -87.5% -8.7% 15.3% 19.6% 0.0% 0.0%   ROI %   -136.1% -124.7% -93.7% -9.3% 16.1% 20.7% 0.0% 0.0%   ROE %   -475.0% -850.9% -326.7% -26.4% 61.4% 25.1% 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 %   -74.7% -88.0% -70.1% -62.1% -47.7% -30.6% -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, %   -108.4% -117.7% -144.3% -1,020.9% 460.3% 348.6% 0.0% 0.0%   Gearing %   -133.9% -109.2% -132.4% -151.3% -203.0% -302.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 0.8% 0.6% 0.4% 0.4% 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   0.2 0.1 0.3 0.4 0.5 0.7 0.0 0.0   Current Ratio   0.2 0.1 0.3 0.4 0.5 0.7 0.0 0.0   Cash and cash equivalent   10.0 42.1 341.1 390.0 348.6 545.5 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   -64.0 -349.7 -1,395.4 -1,602.1 -976.4 -657.5 -351.3 -351.3   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   0 -284 -1,039 -198 353 409 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -284 -1,039 -198 353 409 0 0   EBIT / employee   0 -284 -1,039 -198 353 409 0 0   Net earnings / employee   0 -286 -1,046 -207 626 319 0 0