Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

I-N-C 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% 2.9% 1.5%   Bankruptcy risk   10.6% 6.7% 17.5% 7.5% 18.4% 11.7% 18.1% 20.6%   Credit score (0-100)   24 37 9 31 7 19 8 5   Credit rating   BB BBB B BB B BB B B   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   -106 44.6 -234 387 -244 -166 0.0 0.0   EBITDA   -127 44.6 -234 387 -244 -166 0.0 0.0   EBIT   -158 8.1 -272 349 -277 -184 0.0 0.0   Pre-tax profit (PTP)   -159.2 7.8 -271.7 346.8 -315.2 -242.4 0.0 0.0   Net earnings   -124.4 5.9 -344.7 337.3 -321.1 -239.6 0.0 0.0   Pre-tax profit without non-rec. items   -159 7.8 -272 347 -315 -242 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   196 178 140 103 70.2 52.7 0.0 0.0   Shareholders equity total   -239 -233 -578 -240 -561 -801 -851 -851   Interest-bearing liabilities   755 790 957 1,006 1,181 1,181 851 851   Balance sheet total (assets)   733 828 792 1,271 980 701 0.0 0.0   Net Debt   682 633 750 719 996 1,046 851 851     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   -106 44.6 -234 387 -244 -166 0.0 0.0   Gross profit growth   31.4% 0.0% 0.0% 0.0% 0.0% 32.0% 0.0% 0.0%   Employees   0 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   733 828 792 1,271 980 701 0 0   Balance sheet change%   6.5% 13.0% -4.4% 60.5% -22.9% -28.5% -100.0% 0.0%   Added value   -127.0 44.6 -234.1 386.6 -239.2 -166.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -63 -55 -75 -75 -65 -35 -53 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 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 (%)   149.3% 18.1% 116.1% 90.3% 113.3% 110.6% 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 %   -17.9% 0.8% -22.4% 24.2% -18.1% -12.1% 0.0% 0.0%   ROI %   -21.8% 1.0% -31.1% 35.5% -25.3% -15.5% 0.0% 0.0%   ROE %   -17.5% 0.8% -42.5% 32.7% -28.5% -28.5% 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 %   -24.6% -21.9% -42.2% -15.9% -36.4% -53.3% -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, %   -537.3% 1,418.6% -320.5% 186.0% -407.8% -629.8% 0.0% 0.0%   Gearing %   -316.2% -339.3% -165.7% -418.9% -210.4% -147.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.0% 0.0% 0.2% 3.5% 5.0% 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   0.2 1.0 0.6 0.3 0.2 0.3 0.0 0.0   Current Ratio   0.6 2.4 1.6 1.3 1.2 0.9 0.0 0.0   Cash and cash equivalent   72.8 156.7 206.8 287.2 184.7 135.1 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   -434.8 379.2 239.3 263.5 119.6 -72.6 -425.5 -425.5   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 45 -234 0 -239 -166 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 45 -234 0 -244 -166 0 0   EBIT / employee   0 8 -272 0 -277 -184 0 0   Net earnings / employee   0 6 -345 0 -321 -240 0 0