Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HandcraftedCph 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  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% 3.6% 3.6%   Bankruptcy risk   1.7% 1.4% 1.8% 2.1% 1.4% 1.1% 16.7% 16.4%   Credit score (0-100)   74 80 71 66 78 83 10 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   9.4 121.9 11.9 1.9 209.0 828.1 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   8,316 11,622 16,389 19,862 19,657 15,263 0.0 0.0   EBITDA   5,080 5,673 10,592 13,039 11,229 5,564 0.0 0.0   EBIT   4,983 5,529 10,403 12,766 10,883 5,242 0.0 0.0   Pre-tax profit (PTP)   4,806.0 5,393.3 10,339.2 12,703.3 10,681.1 5,225.0 0.0 0.0   Net earnings   3,736.0 4,199.8 8,056.8 9,903.6 8,329.9 4,075.2 0.0 0.0   Pre-tax profit without non-rec. items   4,806 5,393 10,339 12,703 10,681 5,225 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   408 534 663 720 984 657 0.0 0.0   Shareholders equity total   4,560 5,260 9,317 11,220 10,550 6,625 75.5 75.5   Interest-bearing liabilities   709 1,807 0.0 0.0 2,906 5,362 0.0 0.0   Balance sheet total (assets)   8,052 10,543 16,210 16,409 18,427 15,997 75.5 75.5   Net Debt   -6,775 -8,035 -12,599 -12,826 -10,865 -8,899 -75.5 -75.5     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   8,316 11,622 16,389 19,862 19,657 15,263 0.0 0.0   Gross profit growth   78.0% 39.7% 41.0% 21.2% -1.0% -22.4% -100.0% 0.0%   Employees   8 12 14 17 0 0 0 0   Employee growth %   60.0% 50.0% 16.7% 21.4% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,052 10,543 16,210 16,409 18,427 15,997 75 75   Balance sheet change%   26.6% 30.9% 53.8% 1.2% 12.3% -13.2% -99.5% 0.0%   Added value   5,080.1 5,673.5 10,591.6 13,039.2 11,156.4 5,563.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   174 -19 -59 -216 -81 -649 -657 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 4.0 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 (%)   59.9% 47.6% 63.5% 64.3% 55.4% 34.3% 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 %   69.1% 59.5% 77.8% 78.3% 62.5% 31.0% 0.0% 0.0%   ROI %   109.5% 88.3% 122.6% 121.7% 88.1% 41.9% 0.0% 0.0%   ROE %   89.1% 85.5% 110.5% 96.4% 76.5% 47.5% 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 %   56.6% 49.9% 57.5% 68.4% 57.3% 41.4% 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, %   -133.4% -141.6% -119.0% -98.4% -96.8% -159.9% 0.0% 0.0%   Gearing %   15.5% 34.4% 0.0% 0.0% 27.5% 80.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   49.8% 10.8% 7.1% 0.0% 13.9% 2.6% 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   2.2 1.9 2.4 2.9 2.2 1.6 0.0 0.0   Current Ratio   2.2 1.9 2.4 3.0 2.2 1.6 0.0 0.0   Cash and cash equivalent   7,483.3 9,842.1 12,598.8 12,826.1 13,770.7 14,261.1 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   4,096.9 4,843.8 8,993.4 10,420.8 9,487.1 5,881.5 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 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   635 473 757 767 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   635 473 757 767 0 0 0 0   EBIT / employee   623 461 743 751 0 0 0 0   Net earnings / employee   467 350 575 583 0 0 0 0