Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IGX Solutions 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% 1.2% 1.2%   Bankruptcy risk   9.0% 5.7% 15.2% 5.3% 5.4% 4.6% 12.4% 12.4%   Credit score (0-100)   29 41 13 41 41 45 19 19   Credit rating   BB BBB BB 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   1,558 637 758 1,026 1,103 1,275 0.0 0.0   EBITDA   49.8 -5.3 94.9 564 438 581 0.0 0.0   EBIT   33.1 -22.0 78.2 564 438 581 0.0 0.0   Pre-tax profit (PTP)   29.9 -33.0 76.2 559.8 430.4 581.2 0.0 0.0   Net earnings   29.9 -33.0 59.0 436.1 335.3 453.2 0.0 0.0   Pre-tax profit without non-rec. items   29.9 -33.0 76.2 560 430 581 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 0.0 0.0 0.0 0.0   Shareholders equity total   79.9 46.9 106 542 477 531 481 481   Interest-bearing liabilities   0.2 0.4 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   332 126 156 719 534 767 481 481   Net Debt   -61.8 -47.8 -144 -472 -417 -68.5 -481 -481     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   1,558 637 758 1,026 1,103 1,275 0.0 0.0   Gross profit growth   0.0% -59.1% 19.0% 35.3% 7.6% 15.6% -100.0% 0.0%   Employees   4 3 2 1 2 2 0 0   Employee growth %   0.0% -25.0% -33.3% -50.0% 100.0% 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)   332 126 156 719 534 767 481 481   Balance sheet change%   0.0% -62.1% 23.7% 362.1% -25.7% 43.6% -37.3% 0.0%   Added value   49.8 -5.3 94.9 564.2 437.8 581.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   17 -33 -33 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   2.1% -3.5% 10.3% 55.0% 39.7% 45.6% 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 %   10.0% -9.6% 55.6% 129.1% 69.9% 89.4% 0.0% 0.0%   ROI %   41.4% -34.5% 102.1% 174.2% 85.9% 115.3% 0.0% 0.0%   ROE %   37.4% -52.0% 77.2% 134.6% 65.8% 89.9% 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 %   24.0% 37.3% 68.1% 75.4% 89.4% 69.2% 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, %   -124.2% 899.7% -151.3% -83.7% -95.1% -11.8% 0.0% 0.0%   Gearing %   0.2% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,471.3% 3,598.7% 956.6% 0.0% 0.0% 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   1.1 1.3 3.1 4.1 9.2 3.2 0.0 0.0   Current Ratio   1.1 1.3 3.1 4.1 9.2 3.2 0.0 0.0   Cash and cash equivalent   62.0 48.2 143.5 472.2 416.5 68.5 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   31.4 23.3 105.9 542.0 464.2 517.5 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   12 -2 47 564 219 291 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 -2 47 564 219 291 0 0   EBIT / employee   8 -7 39 564 219 291 0 0   Net earnings / employee   7 -11 30 436 168 227 0 0