Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IPTECH ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.2% 1.2%   Bankruptcy risk   12.5% 14.6% 7.9% 6.4% 0.8% 6.5% 17.9% 17.6%   Credit score (0-100)   20 15 31 36 91 35 8 9   Credit rating   BB BB BB BBB AA BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 20,777.5 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 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   -23.2 -25.3 0.0 64.0 32,537 40.5 0.0 0.0   EBITDA   -23.2 -25.3 0.0 64.0 32,537 40.5 0.0 0.0   EBIT   -23.2 -27.6 -0.0 43.0 3,549 9.5 0.0 0.0   Pre-tax profit (PTP)   -26.5 -29.4 -0.0 39.0 -1,097.0 7.3 0.0 0.0   Net earnings   -20.6 -32.2 -0.0 39.0 -1,097.0 4.6 0.0 0.0   Pre-tax profit without non-rec. items   -24.2 -29.4 -0.0 39.0 -1,097 7.3 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   15.6 13.3 0.0 111 82,680 125 0.0 0.0   Shareholders equity total   162 130 0.1 165 164,164 169 43.8 43.8   Interest-bearing liabilities   0.0 0.0 0.0 65.0 1,716 19.6 0.0 0.0   Balance sheet total (assets)   219 186 0.2 305 254,540 263 43.8 43.8   Net Debt   -174 -155 -0.1 -113 -156,212 -100 -43.8 -43.8     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -23.2 -25.3 0.0 64.0 32,537 40.5 0.0 0.0   Gross profit growth   -112.7% -9.0% 0.0% 2,133,233.3% 50,739.1% -99.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   219 186 0 305 254,540 263 44 44   Balance sheet change%   -18.7% -15.1% -99.9% 156,310.3% 83,355.7% -99.9% -83.3% 0.0%   Added value   -23.2 -25.3 0.0 64.0 3,570.0 40.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2 -5 -13 90 53,581 -82,586 -125 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 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 (%)   100.0% 109.1% -133.3% 67.2% 10.9% 23.3% 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 %   -9.5% -13.6% -0.0% 28.2% 2.8% 0.0% 0.0% 0.0%   ROI %   -11.8% -14.2% -0.0% 37.4% 4.3% 0.0% 0.0% 0.0%   ROE %   -12.0% -22.1% -0.0% 47.2% -1.3% 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 %   73.7% 69.5% 64.6% 54.1% 64.5% 64.2% 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, %   749.7% 614.8% -4,833.3% -176.6% -480.1% -247.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.6% 39.4% 1.0% 11.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 100.0% 12.3% 521.7% 0.3% 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   19.2 22.9 2.3 1.3 1.8 1.4 0.0 0.0   Current Ratio   19.2 22.9 2.3 1.3 1.8 1.4 0.0 0.0   Cash and cash equivalent   173.8 155.3 0.1 178.0 157,928.0 120.1 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   185.3 157.5 0.1 46.0 73,081.0 35.1 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0