Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IMAGE IT 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  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 15.1% 11.3% 0.0% 18.4% 18.4%   Credit score (0-100)   0 0 0 16 23 0 8 7   Credit rating   N/A N/A N/A BB BB N/A 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)  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e N/A Net sales   0 0 0 413 632 0 0 0   Gross profit   0.0 0.0 0.0 134 266 0.0 0.0 0.0   EBITDA   0.0 0.0 0.0 -42.6 4.3 0.0 0.0 0.0   EBIT   0.0 0.0 0.0 -42.6 4.3 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -42.6 4.3 0.0 0.0 0.0   Net earnings   0.0 0.0 0.0 -42.6 4.3 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -42.6 4.3 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 140 140 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 111 115 0.0 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 125 196 0.0 0.0 0.0   Net Debt   0.0 0.0 0.0 15.0 -55.8 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e N/A Net sales   0 0 0 413 632 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 53.0% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 134 266 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 98.5% -100.0% 0.0% 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)   0 0 0 125 196 0 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 56.6% -100.0% 0.0% 0.0%   Added value   0.0 0.0 0.0 -42.6 4.3 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% -10.3% 0.7% 0.0% 0.0% 0.0%   Investments   0 0 0 140 0 -140 0 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 1.0 0.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% -10.3% 0.7% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -10.3% 0.7% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% -31.8% 1.6% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -10.3% 0.7% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% -10.3% 0.7% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -10.3% 0.7% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -34.1% 2.7% 0.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -38.5% 3.8% 0.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -38.5% 3.8% 0.0% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 88.6% 58.8% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% 3.5% 12.8% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 7.1% 3.9% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -35.1% -1,288.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 -1.0 0.7 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 -1.0 0.7 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 -15.0 55.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e 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% -3.6% 8.8% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 -29.2 -24.9 0.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -7.1% -3.9% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 N/A 2019e N/A 2020e 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