Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Insano Gros 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% 2.2% 2.2%   Bankruptcy risk   3.8% 3.7% 2.1% 1.6% 1.1% 1.4% 4.5% 4.2%   Credit score (0-100)   53 53 68 73 83 76 46 48   Credit rating   BBB BBB A A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.5 14.3 260.1 43.1 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   464 678 2,282 3,055 1,758 1,323 0.0 0.0   EBITDA   464 678 2,282 3,055 1,758 1,323 0.0 0.0   EBIT   451 661 2,239 2,960 1,521 1,032 0.0 0.0   Pre-tax profit (PTP)   280.7 583.1 2,068.0 3,173.6 1,010.1 1,297.9 0.0 0.0   Net earnings   214.5 454.3 1,613.0 2,474.2 787.8 1,076.9 0.0 0.0   Pre-tax profit without non-rec. items   281 583 2,068 3,174 1,010 1,298 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   109 183 402 512 680 519 0.0 0.0   Shareholders equity total   265 719 2,332 4,806 5,594 6,434 6,621 6,621   Interest-bearing liabilities   8,267 5,948 11,073 9,299 13,984 5,648 0.0 0.0   Balance sheet total (assets)   11,140 7,995 16,387 16,958 20,380 15,348 6,621 6,621   Net Debt   8,072 5,342 6,789 7,839 11,606 4,565 -6,420 -6,420     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   464 678 2,282 3,055 1,758 1,323 0.0 0.0   Gross profit growth   0.0% 45.9% 236.8% 33.9% -42.5% -24.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   11,140 7,995 16,387 16,958 20,380 15,348 6,621 6,621   Balance sheet change%   0.0% -28.2% 105.0% 3.5% 20.2% -24.7% -56.9% 0.0%   Added value   464.3 677.6 2,281.8 3,055.0 1,615.9 1,322.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   96 58 176 16 233 -553 -519 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   97.1% 97.6% 98.1% 96.9% 86.5% 78.0% 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 %   4.0% 6.9% 18.4% 20.0% 6.5% 7.7% 0.0% 0.0%   ROI %   5.3% 8.7% 21.8% 23.4% 7.0% 8.5% 0.0% 0.0%   ROE %   81.1% 92.4% 105.7% 69.3% 15.2% 17.9% 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 %   2.4% 9.0% 14.2% 28.3% 27.4% 41.9% 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, %   1,738.6% 788.4% 297.6% 256.6% 660.3% 345.2% 0.0% 0.0%   Gearing %   3,125.3% 827.5% 474.9% 193.5% 250.0% 87.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 1.1% 2.0% 1.6% 1.7% 0.7% 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   0.9 0.2 0.4 0.6 0.5 0.2 0.0 0.0   Current Ratio   2.6 1.7 1.2 1.9 1.5 1.6 0.0 0.0   Cash and cash equivalent   195.1 605.6 4,283.3 1,459.3 2,378.5 1,083.2 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   6,550.6 3,216.1 2,931.6 7,742.0 6,132.3 5,487.0 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0