Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Indmåler.dk ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   0.0% 2.1% 1.3% 1.3% 1.5% 5.7% 10.6% 12.1%   Credit score (0-100)   0 70 80 79 75 40 22 4   Credit rating   N/A BBB BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.6 99.0 57.5 26.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 5,374 3,957 2,161 2,166 662 0.0 0.0   EBITDA   0.0 4,020 2,450 858 480 -991 0.0 0.0   EBIT   0.0 3,944 2,296 674 327 -1,147 0.0 0.0   Pre-tax profit (PTP)   0.0 3,944.0 2,295.7 648.5 290.3 -1,152.0 0.0 0.0   Net earnings   0.0 3,074.9 1,785.6 499.7 214.8 -1,128.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3,944 2,296 648 290 -1,152 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 602 850 781 641 531 0.0 0.0   Shareholders equity total   0.0 3,125 4,802 3,081 3,070 1,712 1,662 1,662   Interest-bearing liabilities   0.0 0.6 0.0 0.0 0.0 7.5 0.0 0.0   Balance sheet total (assets)   0.0 4,526 6,117 3,474 3,573 1,895 1,662 1,662   Net Debt   0.0 -2,065 -4,991 -2,324 -2,730 -1,206 -1,662 -1,662     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 5,374 3,957 2,161 2,166 662 0.0 0.0   Gross profit growth   0.0% 0.0% -26.4% -45.4% 0.3% -69.4% -100.0% 0.0%   Employees   0 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   0 4,526 6,117 3,474 3,573 1,895 1,662 1,662   Balance sheet change%   0.0% 0.0% 35.1% -43.2% 2.8% -47.0% -12.2% 0.0%   Added value   0.0 4,020.4 2,449.7 857.9 510.4 -990.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 526 94 -253 -293 -266 -531 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   0.0% 73.4% 58.0% 31.2% 15.1% -173.2% 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 %   0.0% 87.1% 43.1% 14.1% 9.3% -42.0% 0.0% 0.0%   ROI %   0.0% 125.4% 57.6% 17.0% 10.6% -47.9% 0.0% 0.0%   ROE %   0.0% 98.4% 45.0% 12.7% 7.0% -47.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 69.0% 78.5% 88.7% 85.9% 90.4% 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, %   0.0% -51.4% -203.7% -270.9% -568.5% 121.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.2% 9.6% 0.0% 0.0% 137.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 2.8 4.1 7.0 5.8 7.4 0.0 0.0   Current Ratio   0.0 2.8 4.1 7.0 5.8 7.4 0.0 0.0   Cash and cash equivalent   0.0 2,065.3 4,990.7 2,324.2 2,730.4 1,213.2 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 2,534.8 3,964.5 2,303.4 2,421.7 1,171.2 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 2,010 1,225 429 170 -330 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2,010 1,225 429 160 -330 0 0   EBIT / employee   0 1,972 1,148 337 109 -382 0 0   Net earnings / employee   0 1,537 893 250 72 -376 0 0