Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INNOVAID A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.5% 2.0% 2.6% 7.1% 2.4% 3.3% 13.2% 12.9%   Credit score (0-100)   55 70 61 33 63 54 17 18   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,514 3,434 3,189 1,962 2,771 2,260 0.0 0.0   EBITDA   1,181 1,354 1,271 295 1,434 1,019 0.0 0.0   EBIT   465 758 675 -308 833 520 0.0 0.0   Pre-tax profit (PTP)   151.3 354.1 368.2 -562.5 565.3 47.0 0.0 0.0   Net earnings   109.4 268.8 287.0 -437.2 445.8 32.6 0.0 0.0   Pre-tax profit without non-rec. items   151 354 368 -562 565 47.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   15.6 0.0 22.9 91.9 235 126 0.0 0.0   Shareholders equity total   596 1,565 1,892 1,455 1,900 1,933 1,150 1,150   Interest-bearing liabilities   6,231 5,319 4,812 5,106 4,172 4,472 0.0 0.0   Balance sheet total (assets)   9,122 8,799 9,296 9,840 8,386 8,275 1,150 1,150   Net Debt   6,228 5,316 4,806 5,100 4,166 4,472 -1,150 -1,150     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,514 3,434 3,189 1,962 2,771 2,260 0.0 0.0   Gross profit growth   94.8% -2.3% -7.1% -38.5% 41.2% -18.4% -100.0% 0.0%   Employees   7 8 4 0 0 2 0 0   Employee growth %   133.3% 14.3% -50.0% -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)   9,122 8,799 9,296 9,840 8,386 8,275 1,150 1,150   Balance sheet change%   43.9% -3.5% 5.6% 5.8% -14.8% -1.3% -86.1% 0.0%   Added value   1,181.0 1,354.2 1,270.6 295.3 1,436.2 1,018.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,849 960 -1,355 -702 -763 -628 -1,644 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   13.2% 22.1% 21.2% -15.7% 30.1% 23.0% 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 %   6.1% 8.3% 7.5% -3.1% 9.4% 6.5% 0.0% 0.0%   ROI %   7.5% 10.2% 9.0% -4.1% 12.9% 8.3% 0.0% 0.0%   ROE %   20.2% 24.9% 16.6% -26.1% 26.6% 1.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   6.5% 17.8% 20.4% 14.8% 22.7% 23.4% 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, %   527.4% 392.5% 378.3% 1,727.2% 290.5% 438.9% 0.0% 0.0%   Gearing %   1,045.6% 339.9% 254.4% 351.1% 219.5% 231.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 6.8% 6.1% 5.4% 6.2% 11.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.6 0.5 0.7 0.6 0.5 0.8 0.0 0.0   Current Ratio   1.5 1.2 1.6 1.4 1.5 2.0 0.0 0.0   Cash and cash equivalent   3.2 3.2 6.2 6.2 6.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,207.8 1,277.2 2,806.9 2,131.6 2,184.3 3,249.1 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   169 169 318 0 0 509 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   169 169 318 0 0 509 0 0   EBIT / employee   66 95 169 0 0 260 0 0   Net earnings / employee   16 34 72 0 0 16 0 0