Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INNOPRO 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   11.9% 4.0% 3.6% 8.0% 6.1% 3.4% 10.9% 10.9%   Credit score (0-100)   21 51 52 29 38 53 22 22   Credit rating   BB BBB BBB BB 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   577 817 1,407 831 1,226 1,649 0.0 0.0   EBITDA   -63.7 261 636 -56.0 97.7 560 0.0 0.0   EBIT   -63.7 261 636 -56.0 97.7 560 0.0 0.0   Pre-tax profit (PTP)   -65.1 260.6 634.2 -59.7 91.3 550.0 0.0 0.0   Net earnings   -51.0 209.8 494.5 -59.7 71.0 426.9 0.0 0.0   Pre-tax profit without non-rec. items   -65.1 261 634 -59.7 91.3 550 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   376 670 684 624 696 1,122 997 997   Interest-bearing liabilities   79.5 51.2 51.0 10.4 10.4 10.4 0.0 0.0   Balance sheet total (assets)   478 917 1,189 785 829 1,586 997 997   Net Debt   -390 -373 -750 -282 -546 -1,056 -997 -997     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   577 817 1,407 831 1,226 1,649 0.0 0.0   Gross profit growth   -58.2% 41.6% 72.1% -40.9% 47.5% 34.5% -100.0% 0.0%   Employees   0 1 1 1 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)   478 917 1,189 785 829 1,586 997 997   Balance sheet change%   -60.7% 91.8% 29.6% -34.0% 5.6% 91.3% -37.1% 0.0%   Added value   -63.7 261.4 636.2 -56.0 97.7 559.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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 2.0 -1.0 1.0 2.0 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 (%)   -11.0% 32.0% 45.2% -6.7% 8.0% 33.9% 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 %   -7.5% 37.5% 60.4% -5.7% 12.1% 46.3% 0.0% 0.0%   ROI %   -9.3% 44.4% 87.3% -8.2% 14.6% 60.9% 0.0% 0.0%   ROE %   -7.9% 40.1% 73.0% -9.1% 10.8% 47.0% 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 %   78.6% 73.1% 57.6% 79.6% 83.9% 70.8% 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, %   611.1% -142.9% -118.0% 502.9% -558.7% -188.7% 0.0% 0.0%   Gearing %   21.1% 7.6% 7.4% 1.7% 1.5% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 1.2% 3.9% 12.1% 61.3% 90.7% 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   4.6 3.7 2.4 4.9 6.2 3.4 0.0 0.0   Current Ratio   4.6 3.7 2.4 4.9 6.2 3.4 0.0 0.0   Cash and cash equivalent   469.1 424.7 801.4 292.0 556.4 1,066.4 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   367.0 670.4 684.2 624.5 695.5 1,122.4 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   0 261 636 -56 98 560 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 261 636 -56 98 560 0 0   EBIT / employee   0 261 636 -56 98 560 0 0   Net earnings / employee   0 210 495 -60 71 427 0 0