Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INDRETNINGSAKADEMIET 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  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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   11.6% 10.3% 7.3% 23.0% 9.8% 12.5% 16.4% 16.2%   Credit score (0-100)   22 24 32 3 24 19 11 11   Credit rating   BB BB BBB B BB BB 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)  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   0 0 0 0 0 0 0 0   Gross profit   428 726 1,615 823 804 290 0.0 0.0   EBITDA   36.7 114 39.4 -362 -79.4 47.6 0.0 0.0   EBIT   36.7 112 31.7 -370 -85.2 47.6 0.0 0.0   Pre-tax profit (PTP)   3.4 98.5 21.3 -384.3 -90.6 40.3 0.0 0.0   Net earnings   3.4 98.5 21.3 -384.3 -90.6 40.3 0.0 0.0   Pre-tax profit without non-rec. items   3.4 98.5 21.3 -384 -90.6 40.3 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 21.2 13.5 5.8 0.0 0.0 0.0 0.0   Shareholders equity total   -62.0 36.5 57.8 -326 -417 -377 -877 -877   Interest-bearing liabilities   0.3 1.5 1.5 0.0 0.0 0.0 877 877   Balance sheet total (assets)   266 673 1,340 425 97.6 154 0.0 0.0   Net Debt   -203 -423 -996 -285 -20.1 -4.6 877 877     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   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   428 726 1,615 823 804 290 0.0 0.0   Gross profit growth   25.4% 69.6% 122.6% -49.0% -2.3% -64.0% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   266 673 1,340 425 98 154 0 0   Balance sheet change%   -15.4% 153.3% 99.0% -68.3% -77.0% 58.2% -100.0% 0.0%   Added value   36.7 114.1 39.4 -362.3 -77.4 47.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 19 -15 -15 -12 0 0 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 -1.0 -2.0 1.0 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 %   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 (%)   8.6% 15.5% 2.0% -44.9% -10.6% 16.5% 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 %   12.0% 22.4% 3.2% -35.4% -13.5% 9.1% 0.0% 0.0%   ROI %   30,760.7% 587.2% 65.3% -1,249.1% 0.0% 0.0% 0.0% 0.0%   ROE %   1.2% 65.1% 45.2% -159.3% -34.7% 32.0% 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 %   -18.9% 5.4% 4.3% -43.5% -81.0% -70.9% -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, %   -554.2% -370.9% -2,525.9% 78.7% 25.3% -9.7% 0.0% 0.0%   Gearing %   -0.4% 4.0% 2.5% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28,311.3% 1,584.0% 715.9% 1,957.9% 0.0% 0.0% 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   4.6 3.7 3.5 6.3 1.4 1.9 0.0 0.0   Current Ratio   5.0 3.8 3.5 7.2 2.7 2.2 0.0 0.0   Cash and cash equivalent   203.6 424.8 997.8 285.3 20.1 4.6 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)   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   199.0 474.3 945.0 360.7 61.9 85.6 -438.4 -438.4   Net working capital %   0.0% 0.0% 0.0% 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   37 114 20 -181 -39 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 114 20 -181 -40 24 0 0   EBIT / employee   37 112 16 -185 -43 24 0 0   Net earnings / employee   3 98 11 -192 -45 20 0 0