Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Inox Storkøkken ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.3% 1.3%   Bankruptcy risk   7.8% 6.8% 23.6% 19.7% 5.7% 6.1% 17.9% 17.6%   Credit score (0-100)   33 36 3 5 39 37 8 9   Credit rating   BB BBB B B BBB BBB B B   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 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 1,859 0 0 0 0   Gross profit   479 393 213 622 570 361 0.0 0.0   EBITDA   -5.3 -1.9 -128 105 111 97.9 0.0 0.0   EBIT   -5.3 -1.9 -137 75.0 73.6 60.9 0.0 0.0   Pre-tax profit (PTP)   -5.4 -3.3 -139.0 74.8 73.4 47.1 0.0 0.0   Net earnings   -5.4 -3.3 -139.0 74.8 72.5 41.7 0.0 0.0   Pre-tax profit without non-rec. items   -5.4 -3.3 -139 74.8 73.4 47.1 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   0.0 0.0 35.5 120 245 208 0.0 0.0   Shareholders equity total   44.6 41.3 -97.6 -22.8 49.7 91.4 41.4 41.4   Interest-bearing liabilities   0.0 20.5 33.5 112 349 243 0.0 0.0   Balance sheet total (assets)   176 201 259 438 769 643 41.4 41.4   Net Debt   -8.5 -10.3 17.4 7.5 304 235 -41.4 -41.4     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 1,859 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   479 393 213 622 570 361 0.0 0.0   Gross profit growth   0.0% -18.0% -45.7% 192.1% -8.5% -36.6% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   176 201 259 438 769 643 41 41   Balance sheet change%   0.0% 13.7% 29.0% 69.2% 75.7% -16.4% -93.6% 0.0%   Added value   -5.3 -1.9 -128.5 104.9 103.6 97.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 5.6% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 27 54 89 -74 -208 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 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% 5.6% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 4.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -1.1% -0.5% -64.4% 12.1% 12.9% 16.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 4.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 5.6% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 4.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -3.0% -1.0% -49.3% 18.4% 12.0% 8.6% 0.0% 0.0%   ROI %   -11.9% -3.6% -288.2% 103.3% 28.9% 16.6% 0.0% 0.0%   ROE %   -12.0% -7.7% -92.6% 21.5% 29.7% 59.2% 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 %   25.3% 20.6% -27.4% -4.9% 6.5% 14.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 24.8% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 19.2% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   160.9% 534.0% -13.5% 7.2% 275.1% 240.0% 0.0% 0.0%   Gearing %   0.0% 49.6% -34.3% -490.1% 702.9% 266.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.4% 6.0% 0.2% 0.1% 4.7% 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   0.7 0.6 0.2 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.1 1.0 0.5 0.6 0.7 0.7 0.0 0.0   Cash and cash equivalent   8.5 30.8 16.1 104.2 44.7 8.2 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 0.3 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% 14.7% 0.0% 0.0% 0.0% 0.0%   Net working capital   13.8 2.1 -176.5 -187.7 -240.9 -162.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -10.1% 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 0 930 0 0 0 0   Added value / employee   -3 -1 -64 52 52 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -3 -1 -64 52 55 98 0 0   EBIT / employee   -3 -1 -69 38 37 61 0 0   Net earnings / employee   -3 -2 -69 37 36 42 0 0