Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Handy-Man 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.1% 6.7% 6.3% 8.8% 6.2% 9.8% 19.3% 18.9%   Credit score (0-100)   39 36 36 27 37 25 7 7   Credit rating   BBB BBB BBB BB BBB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   429 446 432 392 473 386 0.0 0.0   EBITDA   72.9 84.5 103 -9.3 102 10.4 0.0 0.0   EBIT   39.5 51.1 77.7 -36.8 55.5 -40.4 0.0 0.0   Pre-tax profit (PTP)   37.0 48.1 71.9 -42.2 55.9 -39.2 0.0 0.0   Net earnings   28.9 36.8 55.6 -33.2 42.9 -30.7 0.0 0.0   Pre-tax profit without non-rec. items   37.0 48.1 71.9 -42.2 55.9 -39.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   137 103 112 84.6 207 156 0.0 0.0   Shareholders equity total   512 549 604 571 614 484 259 259   Interest-bearing liabilities   6.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   660 810 731 663 756 585 259 259   Net Debt   -497 -689 -611 -561 -533 -424 -259 -259     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   429 446 432 392 473 386 0.0 0.0   Gross profit growth   -11.6% 4.1% -3.1% -9.4% 20.8% -18.4% -100.0% 0.0%   Employees   1 1 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)   660 810 731 663 756 585 259 259   Balance sheet change%   7.4% 22.8% -9.7% -9.4% 14.1% -22.6% -55.8% 0.0%   Added value   72.9 84.5 102.8 -9.3 82.9 10.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -67 -67 -16 -55 76 -101 -156 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   9.2% 11.5% 18.0% -9.4% 11.7% -10.4% 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 %   6.2% 7.0% 10.1% -5.3% 7.9% -5.8% 0.0% 0.0%   ROI %   7.6% 9.3% 13.2% -6.2% 9.3% -7.0% 0.0% 0.0%   ROE %   5.8% 6.9% 9.6% -5.6% 7.2% -5.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   77.6% 67.7% 82.7% 86.2% 81.2% 82.6% 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, %   -681.5% -815.4% -593.9% 6,003.8% -522.6% -4,091.1% 0.0% 0.0%   Gearing %   1.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   39.8% 96.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.9 2.8 5.3 6.3 4.3 4.4 0.0 0.0   Current Ratio   4.0 2.8 5.3 6.4 4.3 4.4 0.0 0.0   Cash and cash equivalent   502.9 689.2 610.6 560.8 532.9 423.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   390.9 457.4 501.9 487.1 420.6 332.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   73 85 103 -9 83 10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 85 103 -9 102 10 0 0   EBIT / employee   39 51 78 -37 55 -40 0 0   Net earnings / employee   29 37 56 -33 43 -31 0 0