Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOMEWORK 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   6.0% 2.7% 2.8% 4.2% 3.7% 2.1% 11.4% 11.4%   Credit score (0-100)   40 60 58 48 51 67 21 21   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.3 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   4,546 2,860 3,139 3,210 2,958 3,625 0.0 0.0   EBITDA   2,243 1,049 423 316 172 1,399 0.0 0.0   EBIT   2,118 928 306 206 61.4 1,399 0.0 0.0   Pre-tax profit (PTP)   2,153.1 958.0 458.1 -82.2 153.2 1,526.5 0.0 0.0   Net earnings   1,668.9 743.8 351.6 -69.0 113.7 1,184.2 0.0 0.0   Pre-tax profit without non-rec. items   2,153 958 458 -82.2 153 1,526 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   459 338 221 110 0.0 0.0 0.0 0.0   Shareholders equity total   2,748 2,492 2,093 2,024 2,138 3,322 3,242 3,242   Interest-bearing liabilities   12.5 397 1,040 857 691 566 0.0 0.0   Balance sheet total (assets)   3,182 3,489 3,470 3,185 3,420 4,508 3,242 3,242   Net Debt   -1,956 -2,477 -1,121 -1,070 -2,203 -2,857 -3,242 -3,242     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   4,546 2,860 3,139 3,210 2,958 3,625 0.0 0.0   Gross profit growth   93.3% -37.1% 9.8% 2.2% -7.8% 22.5% -100.0% 0.0%   Employees   5 4 5 6 6 4 0 0   Employee growth %   25.0% -20.0% 25.0% 20.0% 0.0% -33.3% -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)   3,182 3,489 3,470 3,185 3,420 4,508 3,242 3,242   Balance sheet change%   7.8% 9.6% -0.5% -8.2% 7.4% 31.8% -28.1% 0.0%   Added value   2,243.0 1,048.8 423.2 316.3 172.1 1,398.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -230 -242 -234 -221 -220 0 0 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  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 (%)   46.6% 32.4% 9.8% 6.4% 2.1% 38.6% 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 %   70.6% 30.1% 14.5% 8.8% 6.2% 39.7% 0.0% 0.0%   ROI %   79.9% 34.2% 16.3% 9.7% 7.1% 46.8% 0.0% 0.0%   ROE %   79.0% 28.4% 15.3% -3.4% 5.5% 43.4% 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 %   90.2% 71.4% 60.3% 63.6% 62.5% 73.7% 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, %   -87.2% -236.2% -264.9% -338.4% -1,284.4% -204.2% 0.0% 0.0%   Gearing %   0.5% 15.9% 49.7% 42.4% 32.3% 17.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 21.6% 6.5% 39.5% 6.6% 7.3% 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   11.2 3.5 2.3 2.5 2.5 3.7 0.0 0.0   Current Ratio   7.1 3.5 2.3 2.5 2.5 3.7 0.0 0.0   Cash and cash equivalent   1,968.1 2,873.9 2,161.1 1,927.9 2,894.9 3,422.8 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   1,008.6 886.2 276.8 555.2 645.2 1,839.8 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   449 262 85 53 29 350 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   449 262 85 53 29 350 0 0   EBIT / employee   424 232 61 34 10 350 0 0   Net earnings / employee   334 186 70 -12 19 296 0 0