Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Intellego ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.1% 1.1%   Bankruptcy risk   1.1% 2.9% 2.0% 2.0% 2.2% 1.9% 8.7% 8.7%   Credit score (0-100)   87 60 68 68 65 69 28 28   Credit rating   A BBB A A BBB A BB BB   Credit limit (kDKK)   129.4 0.0 0.5 0.8 0.1 1.7 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   230 0 0 0 0 0 0 0   Gross profit   196 -46.4 -36.9 -86.5 -25.1 -32.1 0.0 0.0   EBITDA   146 -109 -142 -132 -25.1 -32.1 0.0 0.0   EBIT   146 -109 -142 -471 -25.1 -32.1 0.0 0.0   Pre-tax profit (PTP)   139.3 73.6 185.2 149.7 -19.5 -4.3 0.0 0.0   Net earnings   161.1 99.0 215.7 257.8 -16.3 -3.4 0.0 0.0   Pre-tax profit without non-rec. items   139 73.6 185 150 -19.5 -4.3 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   2,703 2,802 4,818 5,001 4,985 4,981 4,921 4,921   Interest-bearing liabilities   842 1,457 843 0.0 11.3 72.8 0.0 0.0   Balance sheet total (assets)   7,031 5,205 5,726 5,012 5,013 5,340 4,921 4,921   Net Debt   840 1,457 843 -141 11.3 72.8 -4,921 -4,921     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   230 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   196 -46.4 -36.9 -86.5 -25.1 -32.1 0.0 0.0   Gross profit growth   0.0% 0.0% 20.6% -134.7% 71.0% -27.9% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   7,031 5,205 5,726 5,012 5,013 5,340 4,921 4,921   Balance sheet change%   8.4% -26.0% 10.0% -12.5% 0.0% 6.5% -7.8% 0.0%   Added value   145.7 -108.9 -141.9 -131.6 314.3 -32.1 0.0 0.0   Added value %   63.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 -339 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 %   63.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   63.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   74.5% 234.6% 384.9% 544.1% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   70.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   70.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   60.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.2% 1.7% 3.8% 3.2% -0.3% -0.0% 0.0% 0.0%   ROI %   2.3% 2.0% 4.2% 3.2% -0.3% -0.0% 0.0% 0.0%   ROE %   6.1% 3.6% 5.7% 5.3% -0.3% -0.1% 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 %   38.4% 53.8% 84.1% 99.8% 99.4% 93.3% 100.0% 100.0%   Relative indebtedness %   1,881.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,881.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   576.8% -1,337.7% -594.2% 106.9% -45.2% -227.2% 0.0% 0.0%   Gearing %   31.2% 52.0% 17.5% 0.0% 0.2% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 2.7% 1.9% 4.9% 114.6% 6.8% 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   0.3 0.3 0.9 44.6 17.0 2.3 0.0 0.0   Current Ratio   0.3 0.3 0.9 44.6 17.0 2.3 0.0 0.0   Cash and cash equivalent   1.6 0.0 0.0 140.6 0.0 0.0 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)   67.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   214.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -943.1 -1,648.5 -66.0 475.8 459.5 456.1 0.0 0.0   Net working capital %   -410.1% 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   230 0 0 0 0 0 0 0   Added value / employee   146 -109 -142 -132 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   146 -109 -142 -132 0 0 0 0   EBIT / employee   146 -109 -142 -471 0 0 0 0   Net earnings / employee   161 99 216 258 0 0 0 0