Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IMAGINE COMMUNICATION 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   1.0% 1.1% 0.6% 1.0% 0.5% 0.6% 7.0% 7.0%   Credit score (0-100)   88 84 97 84 98 95 34 34   Credit rating   A A AA A AA AA BBB BBB   Credit limit (kDKK)   597.2 381.7 1,295.2 607.6 1,301.6 1,363.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -9.5 -11.2 -4.6 -24.4 -20.0 -20.7 0.0 0.0   EBITDA   -459 -461 -495 -474 -20.0 -471 0.0 0.0   EBIT   -459 -461 -495 -474 -20.0 -471 0.0 0.0   Pre-tax profit (PTP)   7,613.8 52.1 1,798.5 -481.9 1,229.8 2,690.6 0.0 0.0   Net earnings   5,735.2 106.2 1,516.7 -481.9 1,143.8 2,093.2 0.0 0.0   Pre-tax profit without non-rec. items   7,614 52.1 1,799 -482 1,230 2,691 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   11,727 11,779 13,241 12,702 13,230 14,574 14,327 14,327   Interest-bearing liabilities   117 162 74.0 278 293 561 0.0 0.0   Balance sheet total (assets)   13,641 11,979 13,761 12,994 13,545 15,760 14,327 14,327   Net Debt   -12,975 -10,824 -12,233 -11,399 -12,232 -13,846 -14,327 -14,327     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -9.5 -11.2 -4.6 -24.4 -20.0 -20.7 0.0 0.0   Gross profit growth   -30.4% -18.4% 58.8% -428.7% 18.2% -3.5% 0.0% 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)   13,641 11,979 13,761 12,994 13,545 15,760 14,327 14,327   Balance sheet change%   73.9% -12.2% 14.9% -5.6% 4.2% 16.4% -9.1% 0.0%   Added value   -459.5 -461.2 -495.0 -474.4 -20.0 -470.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,272 -1,272 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   4,846.8% 4,110.0% 10,714.0% 1,942.3% 100.0% 2,277.3% 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 %   71.9% 0.5% 14.1% 1.3% 11.7% 18.4% 0.0% 0.0%   ROI %   78.8% 0.5% 14.3% 1.3% 11.7% 18.9% 0.0% 0.0%   ROE %   60.2% 0.9% 12.1% -3.7% 8.8% 15.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   86.0% 98.3% 96.2% 97.8% 97.7% 92.5% 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, %   2,823.9% 2,346.9% 2,471.3% 2,402.7% 61,250.7% 2,941.9% 0.0% 0.0%   Gearing %   1.0% 1.4% 0.6% 2.2% 2.2% 3.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   116.2% 6.2% 10.6% 372.0% 112.6% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   7.0 57.5 24.1 40.8 40.8 25.5 0.0 0.0   Current Ratio   7.0 57.5 24.1 40.8 40.8 25.5 0.0 0.0   Cash and cash equivalent   13,091.8 10,986.1 12,306.5 11,677.3 12,525.8 14,407.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,259.2 1,429.5 465.2 73.0 133.4 -108.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -461 -495 -474 -20 -471 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -461 -495 -474 -20 -471 0 0   EBIT / employee   0 -461 -495 -474 -20 -471 0 0   Net earnings / employee   0 106 1,517 -482 1,144 2,093 0 0