Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HINGE 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% 5.0% 5.0%   Bankruptcy risk   0.9% 1.2% 3.7% 3.6% 1.8% 6.5% 13.1% 12.8%   Credit score (0-100)   90 84 52 51 71 35 18 18   Credit rating   A A BBB BBB A BBB BB BB   Credit limit (kDKK)   557.6 215.1 0.0 0.0 2.9 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 0 0 0 0 0   Gross profit   8,868 8,269 5,911 2,566 2,812 40.9 0.0 0.0   EBITDA   1,408 634 -1,351 -466 1,195 -773 0.0 0.0   EBIT   1,315 461 -1,608 -767 958 -875 0.0 0.0   Pre-tax profit (PTP)   1,147.0 374.2 -1,642.0 -739.0 951.0 -863.5 0.0 0.0   Net earnings   1,147.0 374.2 -1,642.0 -592.0 728.0 -675.2 0.0 0.0   Pre-tax profit without non-rec. items   1,147 374 -1,642 -739 951 -864 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   254 639 855 581 136 137 0.0 0.0   Shareholders equity total   5,226 5,601 3,959 3,367 4,095 919 419 419   Interest-bearing liabilities   377 467 404 637 329 458 0.0 0.0   Balance sheet total (assets)   9,056 9,877 8,938 7,696 5,791 2,192 419 419   Net Debt   -188 -263 -2,338 -11.0 -260 257 -419 -419     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   8,868 8,269 5,911 2,566 2,812 40.9 0.0 0.0   Gross profit growth   13.8% -6.8% -28.5% -56.6% 9.6% -98.5% -100.0% 0.0%   Employees   21 22 0 9 4 2 0 0   Employee growth %   23.5% 4.8% -100.0% 0.0% -55.6% -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)   9,056 9,877 8,938 7,696 5,791 2,192 419 419   Balance sheet change%   -9.4% 9.1% -9.5% -13.9% -24.8% -62.1% -80.9% 0.0%   Added value   1,408.0 634.0 -1,351.0 -466.0 1,259.0 -772.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   57 212 -41 -575 -682 -101 -137 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 -1.0 -2.0 1.0 -1.0 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 (%)   14.8% 5.6% -27.2% -29.9% 34.1% -2,140.2% 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 %   13.8% 5.2% -16.4% -8.1% 15.7% -20.5% 0.0% 0.0%   ROI %   25.9% 8.4% -27.8% -13.9% 21.9% -23.5% 0.0% 0.0%   ROE %   24.7% 6.9% -34.4% -16.2% 19.5% -26.9% 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 %   57.7% 56.7% 44.3% 43.8% 70.7% 41.9% 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, %   -13.4% -41.5% 173.1% 2.4% -21.8% -33.3% 0.0% 0.0%   Gearing %   7.2% 8.3% 10.2% 18.9% 8.0% 49.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.3% 28.0% 22.5% 12.3% 22.2% 11.2% 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   2.1 1.9 1.7 1.7 4.6 2.5 0.0 0.0   Current Ratio   2.3 2.1 1.9 1.9 5.2 2.9 0.0 0.0   Cash and cash equivalent   565.0 730.3 2,742.0 648.0 589.0 201.4 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   4,882.0 4,871.8 3,707.0 3,357.0 4,485.0 1,284.3 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   67 29 0 -52 315 -386 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   67 29 0 -52 299 -386 0 0   EBIT / employee   63 21 0 -85 240 -437 0 0   Net earnings / employee   55 17 0 -66 182 -338 0 0