Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Korup 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  2018 N/A 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   0.0% 10.3% 6.9% 6.1% 5.2% 7.9% 18.9% 18.9%   Credit score (0-100)   0 25 35 37 42 30 7 7   Credit rating   N/A BB BBB BBB BBB 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 1,074 673 793 739 1,142 1,142 1,142   Gross profit   0.0 1,001 621 726 651 950 0.0 0.0   EBITDA   0.0 184 13.4 17.4 53.9 50.0 0.0 0.0   EBIT   0.0 184 13.4 17.4 53.9 50.0 0.0 0.0   Pre-tax profit (PTP)   0.0 181.9 11.0 15.2 51.3 48.8 0.0 0.0   Net earnings   0.0 141.6 8.1 11.8 39.9 38.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 182 11.0 15.2 51.3 48.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 142 150 162 202 210 170 170   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 299 304 303 317 358 170 170   Net Debt   0.0 -185 -235 -243 -245 -303 -170 -170     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 1,074 673 793 739 1,142 1,142 1,142   Net sales growth   0.0% 0.0% -37.4% 17.8% -6.8% 54.6% 0.0% 0.0%   Gross profit   0.0 1,001 621 726 651 950 0.0 0.0   Gross profit growth   0.0% 0.0% -38.0% 16.8% -10.4% 45.9% -100.0% 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)   0 299 304 303 317 358 170 170   Balance sheet change%   0.0% 0.0% 1.7% -0.6% 4.7% 12.9% -52.6% 0.0%   Added value   0.0 184.0 13.4 17.4 53.9 50.0 0.0 0.0   Added value %   0.0% 17.1% 2.0% 2.2% 7.3% 4.4% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 17.1% 2.0% 2.2% 7.3% 4.4% 0.0% 0.0%   EBIT %   0.0% 17.1% 2.0% 2.2% 7.3% 4.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 18.4% 2.2% 2.4% 8.3% 5.3% 0.0% 0.0%   Net Earnings %   0.0% 13.2% 1.2% 1.5% 5.4% 3.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 13.2% 1.2% 1.5% 5.4% 3.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 16.9% 1.6% 1.9% 6.9% 4.3% 0.0% 0.0%   ROA %   0.0% 61.5% 4.4% 5.7% 17.4% 14.8% 0.0% 0.0%   ROI %   0.0% 129.9% 9.2% 11.2% 29.7% 24.3% 0.0% 0.0%   ROE %   0.0% 100.0% 5.6% 7.6% 22.0% 18.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 47.3% 49.2% 53.4% 63.6% 58.6% 100.0% 100.0%   Relative indebtedness %   0.0% 14.7% 23.0% 17.8% 15.6% 13.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -2.5% -11.9% -12.8% -17.6% -13.5% -14.8% -14.8%   Net int. bear. debt to EBITDA, %   0.0% -100.4% -1,753.9% -1,396.1% -454.4% -605.3% 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  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.9 2.0 2.1 2.7 2.4 0.0 0.0   Current Ratio   0.0 1.9 2.0 2.1 2.7 2.4 0.0 0.0   Cash and cash equivalent   0.0 184.7 234.7 242.7 245.1 302.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 38.9 37.7 24.4 35.4 17.6 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% 27.9% 45.2% 38.2% 42.9% 31.3% 14.8% 14.8%   Net working capital   0.0 141.6 149.7 161.6 201.5 209.5 0.0 0.0   Net working capital %   0.0% 13.2% 22.2% 20.4% 27.3% 18.3% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   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