Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NETWORK IT 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 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% 1.5% 1.5%   Bankruptcy risk   4.9% 4.8% 4.1% 3.9% 3.9% 4.2% 13.7% 13.5%   Credit score (0-100)   46 46 49 49 50 47 16 17   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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 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   1,045 707 1,269 1,200 1,321 1,253 0.0 0.0   EBITDA   356 188 557 492 569 466 0.0 0.0   EBIT   330 164 536 475 543 451 0.0 0.0   Pre-tax profit (PTP)   332.5 164.0 535.4 467.6 528.1 450.8 0.0 0.0   Net earnings   255.1 125.8 416.9 363.6 410.8 350.3 0.0 0.0   Pre-tax profit without non-rec. items   332 164 535 468 528 451 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   27.6 33.2 33.9 16.8 26.1 11.3 0.0 0.0   Shareholders equity total   787 713 1,000 1,064 1,074 1,025 778 778   Interest-bearing liabilities   0.0 48.6 0.6 119 232 261 0.0 0.0   Balance sheet total (assets)   1,132 933 1,536 1,508 1,641 1,613 778 778   Net Debt   -834 -497 -1,201 -1,079 -999 -926 -778 -778     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,045 707 1,269 1,200 1,321 1,253 0.0 0.0   Gross profit growth   -1.9% -32.3% 79.6% -5.5% 10.1% -5.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,132 933 1,536 1,508 1,641 1,613 778 778   Balance sheet change%   2.2% -17.6% 64.7% -1.8% 8.8% -1.7% -51.8% 0.0%   Added value   356.3 187.9 557.2 492.3 560.4 466.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 -19 -20 -34 -16 -30 -11 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 5.0 5.0 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 (%)   31.6% 23.2% 42.3% 39.6% 41.1% 36.0% 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 %   29.7% 15.9% 43.5% 31.2% 34.5% 28.3% 0.0% 0.0%   ROI %   42.3% 21.2% 60.9% 43.5% 43.7% 35.5% 0.0% 0.0%   ROE %   32.5% 16.8% 48.7% 35.2% 38.4% 33.4% 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 %   69.6% 76.4% 65.1% 70.5% 65.5% 63.5% 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, %   -234.2% -264.5% -215.5% -219.3% -175.7% -198.5% 0.0% 0.0%   Gearing %   0.0% 6.8% 0.1% 11.2% 21.6% 25.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.2% 12.7% 8.7% 3.9% 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   3.2 4.1 2.8 3.4 2.9 2.7 0.0 0.0   Current Ratio   3.2 4.1 2.8 3.4 2.9 2.7 0.0 0.0   Cash and cash equivalent   834.4 545.5 1,201.5 1,198.8 1,230.6 1,186.2 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   759.7 679.8 966.1 1,046.8 1,048.2 1,013.3 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   356 188 557 492 560 466 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   356 188 557 492 569 466 0 0   EBIT / employee   330 164 536 475 543 451 0 0   Net earnings / employee   255 126 417 364 411 350 0 0