Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Human Balance 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   4.3% 9.7% 9.9% 7.5% 20.5% 19.5% 12.6% 12.6%   Credit score (0-100)   49 26 25 31 4 5 19 19   Credit rating   BBB BB BB BB B B 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   559 266 374 443 212 279 0.0 0.0   EBITDA   237 -66.2 51.0 116 -114 -47.0 0.0 0.0   EBIT   158 -137 -4.3 60.7 -168 -97.0 0.0 0.0   Pre-tax profit (PTP)   139.1 -169.8 -19.1 48.0 -179.8 -108.7 0.0 0.0   Net earnings   108.2 -165.4 -19.1 48.0 -179.8 -108.7 0.0 0.0   Pre-tax profit without non-rec. items   139 -170 -19.1 48.0 -180 -109 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   31.6 26.6 21.3 16.0 12.0 12.0 0.0 0.0   Shareholders equity total   308 143 124 172 -8.0 -117 -167 -167   Interest-bearing liabilities   56.5 15.0 7.2 2.6 0.4 94.7 300 300   Balance sheet total (assets)   1,161 943 896 884 694 634 133 133   Net Debt   -354 -190 -257 -167 -71.0 30.4 300 300     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   559 266 374 443 212 279 0.0 0.0   Gross profit growth   -31.0% -52.3% 40.3% 18.6% -52.2% 31.8% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 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)   1,161 943 896 884 694 634 133 133   Balance sheet change%   10.2% -18.7% -5.0% -1.4% -21.5% -8.7% -79.0% 0.0%   Added value   157.8 -137.1 -4.3 60.7 -168.0 -97.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -159 -126 -111 -111 -108 -100 -12 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   28.2% -51.5% -1.1% 13.7% -79.3% -34.7% 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 %   14.3% -13.0% -0.5% 6.8% -21.1% -13.4% 0.0% 0.0%   ROI %   46.2% -52.0% -2.9% 39.7% -191.3% -203.8% 0.0% 0.0%   ROE %   42.5% -73.3% -14.3% 32.4% -41.5% -16.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   26.6% 15.2% 13.8% 19.4% -1.1% -15.5% -55.6% -55.6%   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, %   -149.4% 287.5% -503.6% -144.3% 62.2% -64.8% 0.0% 0.0%   Gearing %   18.3% 10.5% 5.8% 1.5% -5.4% -81.2% -180.0% -180.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.2% 91.3% 134.0% 259.2% 836.1% 24.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.6 0.4 0.5 0.4 0.3 0.3 0.0 0.0   Current Ratio   0.9 0.7 0.7 0.9 0.7 0.7 0.0 0.0   Cash and cash equivalent   410.8 205.4 264.2 169.9 71.4 64.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -104.0 -243.2 -207.0 -104.6 -231.5 -262.0 -150.0 -150.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -4 61 -168 -97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 51 116 -114 -47 0 0   EBIT / employee   0 0 -4 61 -168 -97 0 0   Net earnings / employee   0 0 -19 48 -180 -109 0 0