CVR number 67205812
Industry 73.2000 Market research and public opinion polling

IDC NORDIC A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  9.4% 9.4% 5.0% 10.9% 4.8%  
Credit score (0-100)  27 26 42 21 44  
Credit rating  BB BB BBB BB BBB  
Credit limit (mDKK)  0.0 -0.0 0.0 -0.0 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (mDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales  29 27 40 34 37  
Gross profit  13.2 14.0 23.0 22.5 27.1  
EBITDA  -3.3 -3.7 1.3 -5.7 1.2  
EBIT  -3.4 -3.8 1.2 -5.8 1.0  
Pre-tax profit (PTP)  -3.9 -3.7 0.2 -5.5 0.8  
Net earnings  -5.7 -3.8 0.1 -5.5 0.5  
Pre-tax profit without non-rec. items  -3.9 -3.7 0.2 -5.5 0.8  
 
See the entire income statement

Balance sheet (mDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Tangible assets total  0.2 0.2 0.2 0.3 0.2  
Shareholders equity total  -3.1 -6.8 -6.7 -12.2 -11.7  
Interest-bearing liabilities  8.4 12.0 16.5 14.6 19.9  
Balance sheet total (assets)  12.3 14.3 21.2 15.9 18.8  
Net Debt  0.5 7.2 8.4 12.3 17.2  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales  29 27 40 34 37  
Net sales growth  371.7% -7.5% 50.5% -14.2% 8.9%  
Gross profit  13.2 14.0 23.0 22.5 27.1  
Gross profit growth  270.9% 6.6% 63.8% -2.3% 20.4%  
Employees  22 0 25 29 30  
Employee growth %  -4.3% -100.0% 0.0% 16.0% 3.4%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  12 14 21 16 19  
Balance sheet change%  -7.6% 16.4% 47.9% -24.9% 18.0%  
Added value  -3.3 -3.7 1.3 -5.7 1.2  
Added value %  -11.5% -13.9% 3.3% -16.6% 3.1%  
Investments  -0 -0 -0 -0 -0  
Net sales trend  1.0 -1.0 1.0 -1.0 1.0  
EBIT trend  -2.0 -3.0 1.0 -1.0 1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  -11.5% -13.9% 3.3% -16.5% 3.1%  
EBIT %  -11.9% -14.3% 3.1% -16.9% 2.7%  
EBIT to gross profit (%)  -26.0% -27.1% 5.3% -25.8% 3.7%  
Net Earnings %  -19.7% -14.3% 0.4% -15.9% 1.3%  
Profit before depreciation and extraordinary items %  -19.3% -13.8% 0.6% -15.5% 1.7%  
Pre tax profit less extraordinaries %  -13.5% -13.8% 0.6% -15.9% 2.1%  
ROA %  -23.9% -19.3% 5.0% -17.8% 4.2%  
ROI %  -51.2% -34.5% 8.6% -32.0% 7.1%  
ROE %  -75.8% -28.4% 0.8% -29.4% 2.8%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -21.3% -38.0% -28.7% -57.5% -42.8%  
Relative indebtedness %  53.5% 79.7% 69.7% 81.7% 81.4%  
Relative net indebtedness %  25.9% 61.6% 49.5% 75.1% 74.0%  
Net int. bear. debt to EBITDA, %  -14.9% -194.7% 630.1% -217.6% 1,479.7%  
Gearing %  -275.8% -175.2% -246.1% -120.0% -170.5%  
Net interest  0 0 0 0 0  
Financing costs %  8.5% 1.5% 7.0% 3.2% 2.5%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.8 0.8 0.9 0.7 0.7  
Current Ratio  0.8 0.7 0.7 0.5 0.6  
Cash and cash equivalent  7.9 4.8 8.1 2.3 2.8  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  17.1 56.0 59.7 43.6 78.9  
Trade creditors turnover (days)  23.6 6.5 3.8 29.5 29.1  
Current assets / Net sales %  41.2% 52.3% 51.8% 44.8% 49.3%  
Net working capital  -3.5 -7.3 -7.2 -12.7 -12.0  
Net working capital %  -12.2% -27.3% -17.9% -37.0% -32.1%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  1 0 2 1 1  
Added value / employee  -0 0 0 -0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -0 0 0 -0 0  
EBIT / employee  -0 0 0 -0 0  
Net earnings / employee  -0 0 0 -0 0