Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INCENT 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   6.0% 5.5% 6.3% 5.8% 7.5% 7.7% 24.0% 23.6%   Credit score (0-100)   40 42 37 38 32 30 3 4   Credit rating   BBB BBB BBB BBB BB 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 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   2,433 2,287 3,057 2,721 2,510 1,465 0.0 0.0   EBITDA   642 396 796 168 177 676 0.0 0.0   EBIT   642 396 796 168 171 671 0.0 0.0   Pre-tax profit (PTP)   256.5 1,187.2 1,110.1 395.8 712.2 681.5 0.0 0.0   Net earnings   195.1 922.0 865.7 304.9 544.5 530.7 0.0 0.0   Pre-tax profit without non-rec. items   256 1,187 1,110 396 712 681 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   0.0 0.0 0.0 0.0 34.0 28.7 0.0 0.0   Shareholders equity total   1,082 1,047 991 430 669 656 0.7 0.7   Interest-bearing liabilities   8.5 476 706 1,433 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,413 2,263 3,115 2,564 1,484 1,154 0.7 0.7   Net Debt   -977 -1,200 -1,766 -563 -288 -801 -0.7 -0.7     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   2,433 2,287 3,057 2,721 2,510 1,465 0.0 0.0   Gross profit growth   2.4% -6.0% 33.7% -11.0% -7.8% -41.6% -100.0% 0.0%   Employees   2 2 2 2 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,413 2,263 3,115 2,564 1,484 1,154 1 1   Balance sheet change%   -29.2% 60.1% 37.7% -17.7% -42.1% -22.2% -99.9% 0.0%   Added value   641.6 396.4 795.6 168.0 171.3 675.9 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 0 29 -10 -29 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 (%)   26.4% 17.3% 26.0% 6.2% 6.8% 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 %   37.9% 65.0% 41.4% 14.6% 37.2% 51.9% 0.0% 0.0%   ROI %   51.6% 91.4% 69.1% 23.3% 59.5% 103.1% 0.0% 0.0%   ROE %   15.8% 86.6% 85.0% 42.9% 99.1% 80.1% 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 %   76.6% 46.3% 31.8% 16.8% 45.1% 56.8% 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, %   -152.3% -302.8% -222.0% -334.8% -163.3% -118.5% 0.0% 0.0%   Gearing %   0.8% 45.4% 71.2% 333.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,188.6% 2.8% 0.4% 1.8% 5.8% 0.0% 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   4.3 1.9 1.5 1.2 1.6 1.8 0.0 0.0   Current Ratio   4.3 1.9 1.5 1.2 1.6 1.8 0.0 0.0   Cash and cash equivalent   985.5 1,675.8 2,471.7 1,995.9 288.3 800.7 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   435.0 -202.8 -1,213.6 -1,223.2 516.8 397.8 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   321 198 398 84 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   321 198 398 84 0 0 0 0   EBIT / employee   321 198 398 84 0 0 0 0   Net earnings / employee   98 461 433 152 0 0 0 0