Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POWERHOSTING 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.7%   Bankruptcy risk   5.3% 4.5% 1.9% 1.7% 1.7% 1.5% 16.9% 12.5%   Credit score (0-100)   44 48 71 73 72 76 2 2   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.5 4.3 4.4 11.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,106 4,836 4,373 4,863 4,972 3,985 0.0 0.0   EBITDA   537 2,006 1,118 2,086 2,029 1,037 0.0 0.0   EBIT   512 1,981 1,099 2,057 1,999 987 0.0 0.0   Pre-tax profit (PTP)   537.5 2,034.8 1,195.4 2,148.4 2,038.4 1,014.7 0.0 0.0   Net earnings   417.9 1,584.8 930.2 1,693.5 1,589.8 791.6 0.0 0.0   Pre-tax profit without non-rec. items   538 2,035 1,195 2,148 2,038 1,015 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   43.7 18.7 0.0 133 115 320 0.0 0.0   Shareholders equity total   97.9 483 913 1,776 1,716 908 27.8 27.8   Interest-bearing liabilities   39.6 47.3 51.6 58.2 0.0 105 0.0 0.0   Balance sheet total (assets)   1,270 1,788 1,991 3,264 2,953 1,676 27.8 27.8   Net Debt   -191 -515 -679 -811 -858 -461 -3.8 -3.8     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   3,106 4,836 4,373 4,863 4,972 3,985 0.0 0.0   Gross profit growth   -18.8% 55.7% -9.6% 11.2% 2.2% -19.9% -100.0% 0.0%   Employees   6 6 0 5 5 6 0 0   Employee growth %   20.0% 0.0% -100.0% 0.0% 0.0% 20.0% -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)   1,270 1,788 1,991 3,264 2,953 1,676 28 28   Balance sheet change%   -49.4% 40.8% 11.3% 64.0% -9.5% -43.2% -98.3% 0.0%   Added value   512.5 1,981.0 1,098.8 2,056.8 1,999.0 986.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -50 23 91 -59 142 -320 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   16.5% 41.0% 25.1% 42.3% 40.2% 24.8% 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 %   29.9% 133.5% 63.5% 82.0% 65.7% 44.2% 0.0% 0.0%   ROI %   88.8% 611.7% 160.5% 153.9% 115.1% 73.8% 0.0% 0.0%   ROE %   69.4% 546.0% 133.3% 125.9% 91.0% 60.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   7.7% 27.0% 45.9% 54.4% 58.1% 54.2% 100.0% 50.0%   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, %   -35.5% -25.7% -60.7% -38.9% -42.3% -44.4% 0.0% 0.0%   Gearing %   40.5% 9.8% 5.7% 3.3% 0.0% 11.6% 0.0% -13.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   80.3% 15.2% 8.2% 9.3% 16.7% 15.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.0 1.3 1.8 2.0 2.2 1.8 0.0 0.0   Current Ratio   1.0 1.3 1.8 2.0 2.2 1.8 0.0 0.0   Cash and cash equivalent   230.4 562.2 730.1 869.5 857.5 565.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   17.1 426.5 815.2 1,558.0 1,526.9 569.4 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   85 330 0 411 400 164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   90 334 0 417 406 173 0 0   EBIT / employee   85 330 0 411 400 164 0 0   Net earnings / employee   70 264 0 339 318 132 0 0