Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HC Profiler 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   2.9% 1.6% 2.3% 1.7% 1.0% 2.4% 18.2% 18.0%   Credit score (0-100)   60 76 64 72 85 62 8 8   Credit rating   BBB A BBB A A BBB B B   Credit limit (kDKK)   0.0 10.9 0.1 5.1 284.4 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   4,855 5,065 6,316 6,592 7,471 5,545 0.0 0.0   EBITDA   176 659 725 842 1,618 409 0.0 0.0   EBIT   -499 3.2 13.0 150 842 -327 0.0 0.0   Pre-tax profit (PTP)   -597.6 -111.0 -121.4 28.6 694.1 -488.3 0.0 0.0   Net earnings   -465.0 -125.9 -95.9 20.9 576.9 -501.0 0.0 0.0   Pre-tax profit without non-rec. items   -598 -111 -121 28.6 694 -488 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   5,301 4,635 3,973 3,779 3,033 2,582 0.0 0.0   Shareholders equity total   3,691 3,565 3,469 3,490 4,067 3,566 -1,434 -1,434   Interest-bearing liabilities   4,755 4,967 6,490 3,675 4,329 2,237 1,434 1,434   Balance sheet total (assets)   9,632 9,641 12,413 9,841 10,152 6,966 0.0 0.0   Net Debt   4,746 4,958 6,481 3,663 4,320 1,904 1,434 1,434     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   4,855 5,065 6,316 6,592 7,471 5,545 0.0 0.0   Gross profit growth   25.7% 4.3% 24.7% 4.4% 13.3% -25.8% -100.0% 0.0%   Employees   12 11 14 14 13 11 0 0   Employee growth %   20.0% -8.3% 27.3% 0.0% -7.1% -15.4% -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)   9,632 9,641 12,413 9,841 10,152 6,966 0 0   Balance sheet change%   20.5% 0.1% 28.8% -20.7% 3.2% -31.4% -100.0% 0.0%   Added value   176.4 659.5 725.1 842.0 1,534.3 409.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -822 -1,323 -1,373 -887 -1,521 -1,187 -2,582 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 3.0 4.0 -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 (%)   -10.3% 0.1% 0.2% 2.3% 11.3% -5.9% 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 %   -5.7% 0.0% 0.1% 1.4% 8.5% -3.8% 0.0% 0.0%   ROI %   -7.1% 0.0% 0.2% 1.8% 10.8% -4.5% 0.0% 0.0%   ROE %   -11.9% -3.5% -2.7% 0.6% 15.3% -13.1% 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 %   38.3% 37.0% 27.9% 35.5% 40.1% 51.2% -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, %   2,690.5% 751.8% 893.8% 435.1% 267.0% 465.5% 0.0% 0.0%   Gearing %   128.8% 139.3% 187.1% 105.3% 106.5% 62.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.3% 2.4% 2.4% 3.8% 5.0% 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 2.4 1.2 1.0 1.4 1.2 0.0 0.0   Current Ratio   3.6 4.6 1.8 1.8 2.2 3.0 0.0 0.0   Cash and cash equivalent   8.7 8.9 8.5 11.9 9.0 333.2 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 0.0 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   3,027.8 3,827.1 3,803.9 2,726.9 3,857.8 2,921.5 -717.0 -717.0   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   15 60 52 60 118 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 60 52 60 124 37 0 0   EBIT / employee   -42 0 1 11 65 -30 0 0   Net earnings / employee   -39 -11 -7 1 44 -46 0 0