Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IP1K 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.0% 0.7% 0.7% 0.6% 0.8% 0.7% 7.6% 7.8%   Credit score (0-100)   0 96 96 96 92 93 31 31   Credit rating   N/A AA AA AA AA AA BB BB   Credit limit (kDKK)   0.0 1,554.6 1,762.8 1,989.9 3,621.0 11,869.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 3,981 4,293 4,365 4,571 5,505 0.0 0.0   EBITDA   0.0 3,981 4,293 4,365 4,571 5,505 0.0 0.0   EBIT   0.0 3,346 3,244 3,304 17,782 58,905 0.0 0.0   Pre-tax profit (PTP)   0.0 2,562.6 2,518.9 2,689.2 17,232.5 58,779.2 0.0 0.0   Net earnings   0.0 1,996.5 1,965.3 2,094.3 13,441.0 45,848.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,563 2,519 2,689 17,232 58,779 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 51,500 50,450 49,390 62,600 116,000 0.0 0.0   Shareholders equity total   0.0 14,469 16,434 18,529 31,970 98,276 98,225 98,225   Interest-bearing liabilities   0.0 28,572 27,451 23,658 21,471 67,378 0.0 0.0   Balance sheet total (assets)   0.0 52,319 52,685 49,932 65,026 205,513 98,225 98,225   Net Debt   0.0 28,467 27,373 23,163 19,992 48,438 -98,225 -98,225     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 3,981 4,293 4,365 4,571 5,505 0.0 0.0   Gross profit growth   0.0% 0.0% 7.8% 1.7% 4.7% 20.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 52,319 52,685 49,932 65,026 205,513 98,225 98,225   Balance sheet change%   0.0% 0.0% 0.7% -5.2% 30.2% 216.0% -52.2% 0.0%   Added value   0.0 3,980.8 4,293.3 4,364.9 18,842.5 58,904.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 39,547 9,531 -2,145 23,636 42,685 -116,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 84.1% 75.5% 75.7% 389.0% 1,070.1% 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 %   0.0% 6.4% 6.3% 6.5% 30.9% 44.1% 0.0% 0.0%   ROI %   0.0% 6.6% 6.4% 6.7% 31.7% 45.1% 0.0% 0.0%   ROE %   0.0% 13.8% 12.7% 12.0% 53.2% 70.4% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 27.7% 31.2% 37.1% 49.2% 47.8% 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, %   0.0% 715.1% 637.6% 530.7% 437.3% 880.0% 0.0% 0.0%   Gearing %   0.0% 197.5% 167.0% 127.7% 67.2% 68.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.5% 2.8% 2.6% 2.4% 2.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.2 0.5 0.1 0.7 10.5 0.0 0.0   Current Ratio   0.0 0.2 0.5 0.1 0.7 10.5 0.0 0.0   Cash and cash equivalent   0.0 104.3 78.0 495.1 1,478.4 18,939.5 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 -2,744.0 -2,378.1 -3,174.9 -918.2 80,969.8 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0