Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAVE & PARKENTREPRENØREN ApS

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% 3.9%   Bankruptcy risk   15.1% 8.4% 10.6% 12.7% 9.5% 7.5% 16.2% 15.0%   Credit score (0-100)   15 31 24 18 24 32 11 2   Credit rating   B B B B B 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)  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   -13.0 230 196 255 209 139 0.0 0.0   EBITDA   -325 99.4 15.2 -26.3 52.6 61.2 0.0 0.0   EBIT   -340 86.0 2.6 -32.1 44.2 47.2 0.0 0.0   Pre-tax profit (PTP)   -366.0 606.9 -3.5 -38.5 40.9 42.8 0.0 0.0   Net earnings   -461.2 606.9 -3.5 -38.5 40.9 42.8 0.0 0.0   Pre-tax profit without non-rec. items   -366 607 -3.5 -38.5 40.9 42.8 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   33.9 20.4 7.9 27.1 18.8 168 0.0 0.0   Shareholders equity total   -527 80.3 76.8 38.3 79.1 122 -3.0 -3.0   Interest-bearing liabilities   624 37.4 67.7 29.2 25.4 21.2 3.0 3.0   Balance sheet total (assets)   357 596 424 393 425 391 0.0 0.0   Net Debt   499 -198 40.1 -21.3 -121 -75.7 3.0 3.0     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   -13.0 230 196 255 209 139 0.0 0.0   Gross profit growth   0.0% 0.0% -14.7% 30.2% -18.1% -33.4% -100.0% 0.0%   Employees   1 1 1 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -50.0% 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)   357 596 424 393 425 391 0 0   Balance sheet change%   -49.2% 67.1% -28.8% -7.4% 8.1% -8.0% -100.0% 0.0%   Added value   -340.1 86.0 2.6 -32.1 44.2 47.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -27 -25 13 -17 135 -168 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   2,624.8% 37.5% 1.3% -12.6% 21.2% 34.0% 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 %   -41.2% 83.2% 0.5% -7.9% 10.8% 11.6% 0.0% 0.0%   ROI %   -55.6% 166.0% 2.0% -30.3% 51.4% 38.1% 0.0% 0.0%   ROE %   -87.1% 277.6% -4.5% -66.9% 69.6% 42.6% 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 %   -59.6% 13.5% 18.1% 9.7% 18.6% 31.2% -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, %   -153.6% -199.4% 264.3% 80.8% -230.1% -123.8% 0.0% 0.0%   Gearing %   -118.6% 46.6% 88.2% 76.4% 32.1% 17.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 2.7% 11.7% 13.1% 12.3% 19.0% 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   0.3 1.0 1.0 0.9 0.9 0.7 0.0 0.0   Current Ratio   0.4 1.1 1.2 1.0 1.0 0.7 0.0 0.0   Cash and cash equivalent   125.4 235.7 27.7 50.5 146.5 96.9 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   -566.4 54.0 63.0 -1.0 13.4 -92.8 -1.5 -1.5   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   -340 86 3 -16 44 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -325 99 15 -13 53 61 0 0   EBIT / employee   -340 86 3 -16 44 47 0 0   Net earnings / employee   -461 607 -4 -19 41 43 0 0