Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Intopit 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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% 2.9% 2.9%   Bankruptcy risk   29.4% 6.2% 2.2% 0.0% 1.0% 1.2% 4.7% 4.6%   Credit score (0-100)   2 39 66 0 85 80 45 46   Credit rating   C BBB BBB N/A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.2 1,214.8 866.9 376.0 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 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,856 4,282 26,265 33,330 44,107 0.0 0.0   EBITDA   0.0 -2,860 2,456 4,238 20,326 23,228 0.0 0.0   EBIT   0.0 -2,860 2,456 4,238 4,844 4,085 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,292.0 565.0 2,527.0 3,068.5 -1,453.1 0.0 0.0   Net earnings   0.0 -1,292.0 565.0 2,527.0 2,537.7 -1,174.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -2,860 2,456 4,238 3,069 -1,453 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 98,510 123,973 0.0 0.0   Shareholders equity total   0.0 1,384 3,051 4,772 7,707 6,532 6,132 6,132   Interest-bearing liabilities   0.0 0.0 0.0 0.0 8,749 8,780 0.0 0.0   Balance sheet total (assets)   0.0 72,650 73,476 93,340 117,631 149,609 6,132 6,132   Net Debt   0.0 0.0 0.0 0.0 5,933 7,145 -4,125 -4,125     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 2,856 4,282 26,265 33,330 44,107 0.0 0.0   Gross profit growth   -100.0% 0.0% 49.9% 513.4% 26.9% 32.3% -100.0% 0.0%   Employees   0 13 13 20 27 43 0 0   Employee growth %   -100.0% 0.0% 0.0% 53.8% 35.0% 59.3% -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)   0 72,650 73,476 93,340 117,631 149,609 6,132 6,132   Balance sheet change%   -100.0% 0.0% 1.1% 27.0% 26.0% 27.2% -95.9% 0.0%   Added value   0.0 -2,860.0 2,456.0 4,238.0 4,844.5 23,228.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -218 0 0 0 85,051 6,304 -123,973 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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 (%)   0.0% -100.1% 57.4% 16.1% 14.5% 9.3% 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 %   0.0% -3.9% 3.4% 5.1% 5.0% 3.1% 0.0% 0.0%   ROI %   0.0% -3.9% 3.4% 5.1% 6.0% 4.4% 0.0% 0.0%   ROE %   0.0% -93.4% 25.5% 64.6% 40.7% -16.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 6.6% 4.4% 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, %   0.0% 0.0% 0.0% 0.0% 29.2% 30.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 113.5% 134.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 49.5% 63.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.3 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.4 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2,815.7 1,635.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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   0.0 0.0 0.0 0.0 -26,773.5 -24,695.1 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 N/A 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 -220 189 212 179 540 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -220 189 212 753 540 0 0   EBIT / employee   0 -220 189 212 179 95 0 0   Net earnings / employee   0 -99 43 126 94 -27 0 0