Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DUHP 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1%   Bankruptcy risk   17.8% 4.6% 3.7% 2.3% 5.4% 1.7% 11.6% 9.4%   Credit score (0-100)   10 48 53 65 40 72 19 26   Credit rating   B BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 4.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10.0 1,502 3,075 4,070 3,847 8,373 0.0 0.0   EBITDA   5.0 191 150 772 171 3,083 0.0 0.0   EBIT   5.0 191 150 772 171 3,083 0.0 0.0   Pre-tax profit (PTP)   5.0 163.1 107.4 704.7 114.2 3,057.9 0.0 0.0   Net earnings   3.9 125.9 81.6 548.0 86.5 2,381.6 0.0 0.0   Pre-tax profit without non-rec. items   5.0 163 107 705 114 3,058 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 589 1,036 1,260 1,149 1,267 0.0 0.0   Shareholders equity total   8.0 134 216 763 212 2,593 2,218 2,218   Interest-bearing liabilities   0.0 180 657 377 726 141 0.0 0.0   Balance sheet total (assets)   15.1 1,010 1,920 3,169 3,133 4,568 2,218 2,218   Net Debt   -12.5 180 657 377 226 134 -2,218 -2,218     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   10.0 1,502 3,075 4,070 3,847 8,373 0.0 0.0   Gross profit growth   0.0% 14,918.1% 104.7% 32.4% -5.5% 117.7% -100.0% 0.0%   Employees   0 2 4 4 4 6 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 0.0% 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)   15 1,010 1,920 3,169 3,133 4,568 2,218 2,218   Balance sheet change%   73.2% 6,569.9% 90.1% 65.1% -1.1% 45.8% -51.4% 0.0%   Added value   5.0 190.8 150.0 771.6 170.9 3,082.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 589 447 225 -111 118 -1,267 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   50.0% 12.7% 4.9% 19.0% 4.4% 36.8% 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 %   41.9% 37.2% 11.1% 31.3% 5.6% 81.0% 0.0% 0.0%   ROI %   82.1% 67.2% 16.1% 52.5% 12.7% 151.6% 0.0% 0.0%   ROE %   64.1% 177.4% 46.7% 111.9% 17.7% 169.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   53.1% 13.3% 11.2% 24.1% 6.8% 56.8% 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, %   -250.0% 94.4% 438.0% 48.9% 132.2% 4.3% 0.0% 0.0%   Gearing %   0.0% 134.5% 304.9% 49.4% 343.2% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 30.8% 13.2% 17.8% 11.4% 14.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.1 0.7 0.8 1.0 0.7 1.6 0.0 0.0   Current Ratio   2.1 0.7 0.8 1.0 0.8 1.8 0.0 0.0   Cash and cash equivalent   12.5 0.0 0.0 0.0 500.0 7.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   8.0 -209.1 -230.5 -66.0 -651.4 1,485.6 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 95 38 193 43 514 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 95 38 193 43 514 0 0   EBIT / employee   0 95 38 193 43 514 0 0   Net earnings / employee   0 63 20 137 22 397 0 0