Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Incitu 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.8% 7.2% 4.6% 3.1% 12.0% 14.9% 20.3% 20.3%   Credit score (0-100)   8 35 46 55 19 13 5 5   Credit rating   B BBB BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,295 5,041 5,742 6,380 4,802 7,927 0.0 0.0   EBITDA   1,208 1,688 1,118 1,548 -473 3,233 0.0 0.0   EBIT   161 511 537 967 -1,169 -400 0.0 0.0   Pre-tax profit (PTP)   100.3 430.2 477.2 682.4 -1,355.5 -635.1 0.0 0.0   Net earnings   100.3 457.5 434.6 574.6 -1,210.1 -888.3 0.0 0.0   Pre-tax profit without non-rec. items   100 457 477 682 -1,355 -635 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3,739 4,634 4,865 5,331 6,596 2,964 0.0 0.0   Shareholders equity total   -422 236 443 1,018 -192 -1,981 -2,106 -2,106   Interest-bearing liabilities   1,901 1,627 2,921 6,216 3,795 2,501 2,106 2,106   Balance sheet total (assets)   3,930 4,682 7,706 11,284 8,770 4,147 0.0 0.0   Net Debt   1,870 1,592 2,652 6,143 3,417 2,302 2,106 2,106     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,295 5,041 5,742 6,380 4,802 7,927 0.0 0.0   Gross profit growth   39.9% 53.0% 13.9% 11.1% -24.7% 65.1% -100.0% 0.0%   Employees   0 0 0 11 11 11 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)   3,930 4,682 7,706 11,284 8,770 4,147 0 0   Balance sheet change%   5.2% 19.2% 64.6% 46.4% -22.3% -52.7% -100.0% 0.0%   Added value   1,208.2 1,688.2 1,117.5 1,547.6 -588.5 3,232.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -747 -282 -349 -114 569 -7,264 -2,964 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   4.9% 10.1% 9.4% 15.2% -24.3% -5.0% 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 %   3.7% 11.4% 8.7% 10.2% -11.5% -5.3% 0.0% 0.0%   ROI %   7.7% 27.2% 20.6% 18.2% -21.1% -12.7% 0.0% 0.0%   ROE %   2.6% 22.0% 128.1% 78.7% -24.7% -13.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -9.7% 5.0% 5.7% 9.0% -2.1% -32.3% -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, %   154.7% 94.3% 237.4% 397.0% -722.7% 71.2% 0.0% 0.0%   Gearing %   -450.7% 690.2% 659.3% 610.8% -1,972.0% -126.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.1% 2.6% 6.2% 3.7% 7.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 1.0 0.7 0.2 0.1 0.0 0.0   Current Ratio   0.1 0.0 1.0 0.7 0.2 0.1 0.0 0.0   Cash and cash equivalent   31.3 35.0 268.4 72.5 378.8 198.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -2,259.7 -2,771.4 14.9 -2,573.8 -6,496.5 -5,213.8 -1,052.9 -1,052.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 141 -53 294 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 141 -43 294 0 0   EBIT / employee   0 0 0 88 -106 -36 0 0   Net earnings / employee   0 0 0 52 -110 -81 0 0