Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

iNudgeYou 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   7.5% 8.1% 6.0% 4.5% 4.8% 7.4% 13.6% 13.3%   Credit score (0-100)   34 31 38 45 44 32 17 17   Credit rating   BB BB BBB BBB BBB BB 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 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   2,455 3,176 4,100 4,689 4,763 2,575 0.0 0.0   EBITDA   942 705 1,044 1,276 1,452 -1,087 0.0 0.0   EBIT   942 705 1,044 1,267 1,413 -1,180 0.0 0.0   Pre-tax profit (PTP)   937.4 695.2 999.0 1,229.6 1,378.2 -1,162.3 0.0 0.0   Net earnings   729.9 541.7 779.2 957.5 1,072.6 -1,085.8 0.0 0.0   Pre-tax profit without non-rec. items   937 695 999 1,230 1,378 -1,162 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   0.0 0.0 0.0 65.6 333 240 0.0 0.0   Shareholders equity total   780 622 851 1,058 1,531 445 395 395   Interest-bearing liabilities   53.8 760 1,086 739 48.4 231 0.0 0.0   Balance sheet total (assets)   1,792 3,667 5,290 4,428 3,735 2,388 395 395   Net Debt   -1,566 -2,607 -2,970 -3,475 -1,677 -1,377 -395 -395     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   2,455 3,176 4,100 4,689 4,763 2,575 0.0 0.0   Gross profit growth   0.0% 29.4% 29.1% 14.4% 1.6% -45.9% -100.0% 0.0%   Employees   3 6 7 6 8 9 0 0   Employee growth %   0.0% 100.0% 16.7% -14.3% 33.3% 12.5% -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)   1,792 3,667 5,290 4,428 3,735 2,388 395 395   Balance sheet change%   0.0% 104.6% 44.3% -16.3% -15.7% -36.0% -83.5% 0.0%   Added value   941.5 705.4 1,044.5 1,276.2 1,422.8 -1,086.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 56 229 -186 -240 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   38.3% 22.2% 25.5% 27.0% 29.7% -45.8% 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 %   52.5% 25.8% 23.3% 26.1% 34.6% -37.6% 0.0% 0.0%   ROI %   112.9% 63.7% 63.0% 67.8% 83.3% -101.6% 0.0% 0.0%   ROE %   93.6% 77.3% 105.8% 100.3% 82.8% -109.9% 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 %   43.5% 23.1% 17.6% 26.5% 41.6% 18.8% 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, %   -166.3% -369.6% -284.3% -272.3% -115.5% 126.7% 0.0% 0.0%   Gearing %   6.9% 122.3% 127.6% 69.9% 3.2% 51.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 2.5% 4.9% 4.1% 8.9% 7.3% 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   1.8 1.8 1.3 1.5 1.6 1.1 0.0 0.0   Current Ratio   1.8 1.2 1.2 1.3 1.6 1.1 0.0 0.0   Cash and cash equivalent   1,619.6 3,366.9 4,055.4 4,214.1 1,725.6 1,607.9 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   779.9 621.7 850.9 994.8 1,211.5 205.2 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  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   314 118 149 213 178 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   314 118 149 213 182 -121 0 0   EBIT / employee   314 118 149 211 177 -131 0 0   Net earnings / employee   243 90 111 160 134 -121 0 0