Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTERNATIONAL INVESTMENT PLANNERS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   6.5% 5.0% 5.5% 10.5% 6.4% 6.1% 11.4% 11.2%   Credit score (0-100)   38 45 41 22 36 32 21 22   Credit rating   BBB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   34.3 166 29.1 10.2 51.3 93.2 0.0 0.0   EBITDA   2.7 95.3 -41.7 -20.7 0.3 12.3 0.0 0.0   EBIT   2.7 95.3 -41.7 -20.7 0.3 12.3 0.0 0.0   Pre-tax profit (PTP)   15.3 182.5 208.1 -143.2 70.5 87.2 0.0 0.0   Net earnings   10.8 140.8 160.7 -143.2 70.5 87.2 0.0 0.0   Pre-tax profit without non-rec. items   15.3 182 208 -143 70.5 87.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   142 282 443 300 370 457 332 332   Interest-bearing liabilities   8.3 56.9 15.5 4.8 13.2 9.4 0.0 0.0   Balance sheet total (assets)   171 418 576 362 403 495 332 332   Net Debt   -163 -360 -560 -357 -389 -484 -332 -332     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   34.3 166 29.1 10.2 51.3 93.2 0.0 0.0   Gross profit growth   -54.4% 384.8% -82.5% -64.8% 400.4% 81.7% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 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)   171 418 576 362 403 495 332 332   Balance sheet change%   -12.1% 143.6% 37.8% -37.1% 11.2% 22.9% -32.9% 0.0%   Added value   2.7 95.3 -41.7 -20.7 0.3 12.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   7.9% 57.3% -143.6% -201.9% 0.5% 13.2% 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 %   10.6% 63.6% 43.0% -3.8% 20.3% 21.5% 0.0% 0.0%   ROI %   12.1% 76.6% 53.5% -4.7% 22.6% 22.7% 0.0% 0.0%   ROE %   8.0% 66.4% 44.3% -38.6% 21.0% 21.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   82.5% 67.6% 77.0% 82.7% 91.9% 92.4% 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, %   -5,989.4% -378.4% 1,340.4% 1,723.9% -145,092.9% -3,947.6% 0.0% 0.0%   Gearing %   5.9% 20.1% 3.5% 1.6% 3.6% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.1% 14.9% 14.5% 1,235.3% 79.9% 81.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.7 3.1 4.3 5.8 12.3 13.1 0.0 0.0   Current Ratio   5.7 3.1 4.3 5.8 12.3 13.1 0.0 0.0   Cash and cash equivalent   171.2 417.4 575.1 361.4 402.1 493.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -22.9 -72.7 -98.5 -52.3 -14.4 8.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -42 -21 0 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -42 -21 0 12 0 0   EBIT / employee   0 0 -42 -21 0 12 0 0   Net earnings / employee   0 0 161 -143 70 87 0 0