Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IUNO ADVOKATPARTNERSELSKAB 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% 1.2% 1.2%   Bankruptcy risk   0.7% 1.8% 1.7% 1.9% 2.3% 1.4% 8.6% 8.6%   Credit score (0-100)   94 72 73 69 65 77 29 29   Credit rating   AA A A A BBB A BB BB   Credit limit (kDKK)   1,163.0 3.5 14.2 3.2 0.2 153.9 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   14,709 21,874 38,635 35,211 22,035 46,675 0.0 0.0   EBITDA   3,238 498 1,360 1,241 662 764 0.0 0.0   EBIT   2,876 56.0 719 720 69.8 263 0.0 0.0   Pre-tax profit (PTP)   2,858.0 0.0 175.2 500.0 0.0 0.0 0.0 0.0   Net earnings   2,858.0 0.0 175.2 500.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   2,858 0.0 175 500 0.0 0.0 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   1,093 1,245 1,802 1,277 920 605 0.0 0.0   Shareholders equity total   6,325 4,325 4,500 5,000 5,000 5,000 4,499 4,499   Interest-bearing liabilities   0.0 7,058 19,858 14,990 16,550 17,905 0.0 0.0   Balance sheet total (assets)   13,784 15,514 34,651 27,007 25,608 32,192 4,499 4,499   Net Debt   -5,157 6,914 15,010 14,257 15,810 8,381 -4,499 -4,499     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   14,709 21,874 38,635 35,211 22,035 46,675 0.0 0.0   Gross profit growth   0.5% 48.7% 76.6% -8.9% -37.4% 111.8% -100.0% 0.0%   Employees   16 36 46 42 36 43 0 0   Employee growth %   60.0% 125.0% 27.8% -8.7% -14.3% 19.4% -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)   13,784 15,514 34,651 27,007 25,608 32,192 4,499 4,499   Balance sheet change%   18.8% 12.5% 123.4% -22.1% -5.2% 25.7% -86.0% 0.0%   Added value   3,238.5 498.1 1,360.0 1,240.7 590.3 764.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   400 -290 -83 -1,046 -949 -816 -605 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 (%)   19.6% 0.3% 1.9% 2.0% 0.3% 0.6% 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 %   22.7% 0.4% 2.9% 2.3% 0.3% 1.0% 0.0% 0.0%   ROI %   42.4% 0.6% 4.0% 3.2% 0.3% 1.3% 0.0% 0.0%   ROE %   43.2% 0.0% 4.0% 10.5% 0.0% 0.0% 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 %   45.9% 27.9% 13.0% 18.5% 19.5% 15.5% 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, %   -159.2% 1,388.1% 1,103.7% 1,149.1% 2,389.8% 1,096.7% 0.0% 0.0%   Gearing %   0.0% 163.2% 441.3% 299.8% 331.0% 358.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.9% 1.6% 4.0% 1.3% 0.4% 1.6% 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   1.7 1.3 1.1 1.2 1.2 1.1 0.0 0.0   Current Ratio   1.7 1.3 1.1 1.2 1.2 1.1 0.0 0.0   Cash and cash equivalent   5,156.8 144.3 4,847.4 733.1 739.6 9,523.4 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   5,232.0 3,504.1 2,697.7 3,308.0 3,664.9 3,979.4 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   202 14 30 30 16 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   202 14 30 30 18 18 0 0   EBIT / employee   180 2 16 17 2 6 0 0   Net earnings / employee   179 0 4 12 0 0 0 0