Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IT-JOBBANK A/S 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   1.9% 1.9% 2.2% 3.9% 5.4% 6.6% 9.7% 9.5%   Credit score (0-100)   72 70 65 50 40 36 25 26   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   4.0 3.3 0.9 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   11,365 10,977 14,726 13,617 10,458 7,169 0.0 0.0   EBITDA   4,260 3,746 6,047 3,086 393 -836 0.0 0.0   EBIT   4,233 3,719 6,020 3,081 393 -836 0.0 0.0   Pre-tax profit (PTP)   4,218.0 3,739.0 5,933.0 2,819.0 462.0 -708.3 0.0 0.0   Net earnings   3,236.0 2,855.0 4,545.0 2,087.0 253.0 -555.6 0.0 0.0   Pre-tax profit without non-rec. items   4,218 3,739 5,933 2,819 462 -708 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   133 106 79.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   6,118 5,974 7,519 4,606 2,859 2,303 1,803 1,803   Interest-bearing liabilities   353 4,290 742 1,894 364 502 0.0 0.0   Balance sheet total (assets)   15,836 20,542 17,080 14,153 8,789 7,273 1,803 1,803   Net Debt   -4,849 -7,112 -12,829 -9,697 -6,327 -5,189 -1,803 -1,803     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   11,365 10,977 14,726 13,617 10,458 7,169 0.0 0.0   Gross profit growth   -5.9% -3.4% 34.2% -7.5% -23.2% -31.5% -100.0% 0.0%   Employees   11 11 12 16 15 10 0 0   Employee growth %   0.0% 0.0% 9.1% 33.3% -6.3% -33.3% -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)   15,836 20,542 17,080 14,153 8,789 7,273 1,803 1,803   Balance sheet change%   -24.4% 29.7% -16.9% -17.1% -37.9% -17.3% -75.2% 0.0%   Added value   4,260.0 3,746.0 6,047.0 3,086.0 398.0 -835.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 -54 -54 -84 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   3.0 4.0 5.0 5.0 5.0 -1.0 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 (%)   37.2% 33.9% 40.9% 22.6% 3.8% -11.7% 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 %   23.2% 20.9% 32.0% 19.7% 4.7% -8.8% 0.0% 0.0%   ROI %   44.6% 43.6% 63.3% 41.7% 11.2% -23.5% 0.0% 0.0%   ROE %   53.9% 47.2% 67.4% 34.4% 6.8% -21.5% 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 %   38.6% 29.1% 44.0% 32.5% 32.5% 31.7% 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, %   -113.8% -189.9% -212.2% -314.2% -1,609.9% 621.0% 0.0% 0.0%   Gearing %   5.8% 71.8% 9.9% 41.1% 12.7% 21.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.7% 3.5% 19.9% 7.2% 0.3% 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   1.6 1.5 1.8 1.5 1.5 1.5 0.0 0.0   Current Ratio   1.6 1.5 1.8 1.5 1.5 1.5 0.0 0.0   Cash and cash equivalent   5,202.0 11,402.0 13,571.0 11,591.0 6,691.0 5,690.9 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   6,174.0 6,360.0 7,440.0 4,606.0 2,859.0 2,303.2 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  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   387 341 504 193 27 -84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   387 341 504 193 26 -84 0 0   EBIT / employee   385 338 502 193 26 -84 0 0   Net earnings / employee   294 260 379 130 17 -56 0 0