Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GET IT 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.7% 9.6% 6.7% 4.8% 2.1% 3.9% 13.5% 13.5%   Credit score (0-100)   22 25 34 44 66 50 17 17   Credit rating   BB BB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   644 1,617 996 154 -4.0 1,177 0.0 0.0   EBITDA   385 683 -135 152 -4.0 271 0.0 0.0   EBIT   385 681 -140 147 -9.0 267 0.0 0.0   Pre-tax profit (PTP)   387.0 473.4 314.9 217.7 366.9 408.2 0.0 0.0   Net earnings   343.7 283.4 329.5 202.6 368.5 366.2 0.0 0.0   Pre-tax profit without non-rec. items   387 473 315 218 367 408 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 19.0 14.0 9.0 4.0 0.0 0.0 0.0   Shareholders equity total   356 478 694 782 1,033 1,099 819 819   Interest-bearing liabilities   13.1 28.5 30.8 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   538 952 1,073 1,298 1,155 1,434 819 819   Net Debt   -216 -690 -837 -684 -453 -974 -819 -819     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   644 1,617 996 154 -4.0 1,177 0.0 0.0   Gross profit growth   0.0% 151.0% -38.4% -84.6% 0.0% 0.0% -100.0% 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)   538 952 1,073 1,298 1,155 1,434 819 819   Balance sheet change%   2,494.7% 76.9% 12.7% 21.0% -11.0% 24.1% -42.9% 0.0%   Added value   385.0 683.2 -135.3 151.9 -4.0 271.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 17 -10 -10 -10 -8 0 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 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   59.8% 42.1% -14.1% 95.6% 224.7% 22.7% 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 %   138.9% 125.5% 56.8% 14.2% 29.9% 38.0% 0.0% 0.0%   ROI %   203.6% 213.5% 93.4% 22.3% 40.4% 46.2% 0.0% 0.0%   ROE %   186.7% 68.0% 56.2% 27.5% 40.6% 34.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   66.1% 50.2% 64.7% 60.3% 89.4% 76.7% 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, %   -56.0% -101.1% 618.9% -450.0% 11,297.9% -359.4% 0.0% 0.0%   Gearing %   3.7% 6.0% 4.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.1% 2,219.3% 878.6% -322.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.0 1.9 2.7 1.7 5.0 3.9 0.0 0.0   Current Ratio   3.0 1.9 2.7 1.7 5.0 3.9 0.0 0.0   Cash and cash equivalent   228.8 719.0 868.3 683.8 453.2 974.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   355.9 -210.2 -147.7 -232.1 93.3 99.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   385 683 -135 152 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   385 683 -135 152 0 0 0 0   EBIT / employee   385 681 -140 147 0 0 0 0   Net earnings / employee   344 283 329 203 0 0 0 0