Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IT Trust 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   16.9% 10.3% 18.4% 24.6% 27.8% 28.1% 20.6% 20.4%   Credit score (0-100)   11 24 7 2 1 2 5 5   Credit rating   BB BB B B B B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   449 208 374 0 0 0 0 0   Gross profit   -25.7 34.1 208 604 260 210 0.0 0.0   EBITDA   -25.7 34.1 3.0 208 56.1 66.8 0.0 0.0   EBIT   -25.7 34.1 3.0 208 56.1 66.8 0.0 0.0   Pre-tax profit (PTP)   -38.1 20.4 -15.3 163.5 42.7 65.3 0.0 0.0   Net earnings   -38.1 20.4 -15.3 163.5 42.7 45.3 0.0 0.0   Pre-tax profit without non-rec. items   -38.1 20.4 -15.3 164 42.7 65.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -238 -218 -233 -69.5 -121 -74.2 -125 -125   Interest-bearing liabilities   250 285 250 151 128 57.1 125 125   Balance sheet total (assets)   24.5 67.4 35.5 98.1 156 217 0.0 0.0   Net Debt   250 285 250 151 128 23.9 125 125     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   449 208 374 0 0 0 0 0   Net sales growth   -9.6% -53.8% 80.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -25.7 34.1 208 604 260 210 0.0 0.0   Gross profit growth   89.2% 0.0% 509.1% 190.5% -57.0% -19.0% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   24 67 35 98 156 217 0 0   Balance sheet change%   -53.2% 175.6% -47.4% 176.7% 59.0% 39.3% -100.0% 0.0%   Added value   -25.7 34.1 3.0 207.8 56.1 66.8 0.0 0.0   Added value %   -5.7% 16.4% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   -5.7% 16.4% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -5.7% 16.4% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 1.4% 34.4% 21.6% 31.8% 0.0% 0.0%   Net Earnings %   -8.5% 9.8% -4.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -8.5% 9.8% -4.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -8.5% 9.8% -4.1% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -10.0% 12.5% 1.1% 80.5% 25.3% 23.5% 0.0% 0.0%   ROI %   -11.2% 12.8% 1.1% 87.5% 40.3% 72.3% 0.0% 0.0%   ROE %   -99.3% 44.4% -29.8% 244.9% 33.6% 24.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -90.7% -76.4% -86.8% -41.5% -43.6% -25.5% -100.0% -100.0%   Relative indebtedness %   58.5% 137.3% 71.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   58.5% 137.3% 71.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -971.1% 835.5% 8,451.5% 72.6% 227.6% 35.8% 0.0% 0.0%   Gearing %   -104.8% -131.0% -107.4% -217.2% -106.0% -77.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 5.1% 6.8% 6.0% 9.6% 1.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.2 0.1 0.6 0.6 0.7 0.0 0.0   Current Ratio   0.1 0.2 0.1 0.6 0.6 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 33.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   14.3 106.5 31.5 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 %   5.4% 30.9% 8.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -238.0 -220.8 -236.2 -72.6 -123.0 -76.7 -62.6 -62.6   Net working capital %   -53.0% -106.4% -63.2% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 56 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 56 67 0 0   EBIT / employee   0 0 0 0 56 67 0 0   Net earnings / employee   0 0 0 0 43 45 0 0