Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INOPOWER A/S 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.1% 2.9% 2.9% 3.2% 1.9% 1.6% 6.5% 6.5%   Credit score (0-100)   85 60 58 54 69 73 36 36   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   404.4 0.0 0.0 0.0 7.6 120.6 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   8,818 11,935 14,595 17,882 30,808 43,219 0.0 0.0   EBITDA   1,414 3,544 4,857 7,333 17,098 21,481 0.0 0.0   EBIT   1,373 3,544 4,857 7,333 17,072 21,350 0.0 0.0   Pre-tax profit (PTP)   950.0 3,492.0 3,591.0 5,610.0 16,514.8 20,924.3 0.0 0.0   Net earnings   695.8 3,492.0 3,591.0 5,610.0 12,698.0 16,188.5 0.0 0.0   Pre-tax profit without non-rec. items   950 3,544 4,857 7,333 16,515 20,924 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   60.6 0.0 0.0 0.0 264 365 0.0 0.0   Shareholders equity total   9,350 12,842 13,624 15,733 22,731 33,925 33,425 33,425   Interest-bearing liabilities   177 0.0 0.0 0.0 702 3,663 0.0 0.0   Balance sheet total (assets)   16,096 25,855 27,973 35,021 53,379 76,162 33,425 33,425   Net Debt   -2,248 0.0 0.0 0.0 -5,071 -13,719 -33,425 -33,425     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   8,818 11,935 14,595 17,882 30,808 43,219 0.0 0.0   Gross profit growth   1.6% 35.4% 22.3% 22.5% 72.3% 40.3% -100.0% 0.0%   Employees   10 11 12 14 18 27 0 0   Employee growth %   11.1% 10.0% 9.1% 16.7% 28.6% 50.0% -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)   16,096 25,855 27,973 35,021 53,379 76,162 33,425 33,425   Balance sheet change%   17.0% 60.6% 8.2% 25.2% 52.4% 42.7% -56.1% 0.0%   Added value   1,413.9 3,544.0 4,857.0 7,333.0 17,071.9 21,480.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -83 -61 0 0 238 -30 -365 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 (%)   15.6% 29.7% 33.3% 41.0% 55.4% 49.4% 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 %   8.4% 16.9% 18.0% 23.3% 37.7% 32.8% 0.0% 0.0%   ROI %   12.1% 19.3% 18.0% 23.3% 51.0% 53.5% 0.0% 0.0%   ROE %   7.7% 31.5% 27.1% 38.2% 66.0% 57.1% 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 %   60.6% 100.0% 100.0% 100.0% 42.8% 44.5% 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, %   -159.0% 0.0% 0.0% 0.0% -29.7% -63.9% 0.0% 0.0%   Gearing %   1.9% 0.0% 0.0% 0.0% 3.1% 10.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   203.2% 0.0% 0.0% 0.0% 39.2% 13.3% 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   2.6 0.0 0.0 0.0 2.1 2.2 0.0 0.0   Current Ratio   2.4 0.0 0.0 0.0 2.1 2.4 0.0 0.0   Cash and cash equivalent   2,425.3 0.0 0.0 0.0 5,773.7 17,381.9 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   7,669.3 0.0 0.0 0.0 25,959.0 42,239.0 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   141 322 405 524 948 796 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   141 322 405 524 950 796 0 0   EBIT / employee   137 322 405 524 948 791 0 0   Net earnings / employee   70 317 299 401 705 600 0 0