Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Handyman ApS

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% 2.5%   Bankruptcy risk   9.0% 8.6% 17.3% 14.2% 19.6% 16.8% 15.2% 14.0%   Credit score (0-100)   29 30 10 15 5 9 13 3   Credit rating   B B B B C B 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 2017/12 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   730 739 -71.5 -13.2 7.0 -50.0 0.0 0.0   EBITDA   101 114 -74.0 -16.7 3.2 -30.0 0.0 0.0   EBIT   47.9 50.9 -119 -56.7 3.2 -41.0 0.0 0.0   Pre-tax profit (PTP)   33.1 49.2 -123.3 -68.2 -10.4 -53.7 0.0 0.0   Net earnings   24.9 38.0 -110.7 -59.4 -10.4 -53.7 0.0 0.0   Pre-tax profit without non-rec. items   33.1 49.2 -123 -68.2 -10.4 -53.7 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   30.0 20.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   72.9 111 0.2 -59.2 -69.6 -123 -225 -225   Interest-bearing liabilities   40.6 35.1 40.7 80.3 69.3 127 225 225   Balance sheet total (assets)   239 362 69.8 29.2 19.1 17.4 0.0 0.0   Net Debt   -3.9 -36.4 40.7 80.3 69.3 127 225 225     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   730 739 -71.5 -13.2 7.0 -50.0 0.0 0.0   Gross profit growth   0.9% 1.4% 0.0% 81.5% 0.0% 0.0% 0.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   239 362 70 29 19 17 0 0   Balance sheet change%   -13.3% 51.7% -80.7% -58.2% -34.4% -9.1% -100.0% 0.0%   Added value   47.9 50.9 -119.0 -56.7 3.2 -41.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -103 -113 -105 -80 0 -11 0 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 -1.0 -2.0 1.0 -1.0 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 (%)   6.6% 6.9% 166.6% 429.3% 45.6% 82.0% 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 %   18.7% 16.9% -55.1% -69.9% 3.6% -35.7% 0.0% 0.0%   ROI %   26.2% 32.4% -109.3% -84.9% 4.3% -41.7% 0.0% 0.0%   ROE %   41.3% 41.4% -199.1% -403.6% -43.0% -293.9% 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 %   30.6% 30.7% 0.4% -67.0% -78.4% -87.6% -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, %   -3.9% -31.8% -55.0% -480.1% 2,158.5% -424.9% 0.0% 0.0%   Gearing %   55.6% 31.6% 16,359.4% -135.8% -99.6% -103.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.3% 4.5% 11.3% 21.4% 18.2% 12.9% 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   0.7 1.1 0.5 0.3 0.2 0.1 0.0 0.0   Current Ratio   0.7 1.1 0.5 0.3 0.2 0.1 0.0 0.0   Cash and cash equivalent   44.5 71.5 0.0 0.0 0.0 0.0 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   -44.1 31.8 -32.1 -60.3 -70.7 -123.3 -112.6 -112.6   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   24 25 -119 -57 3 -41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 57 -74 -17 3 -30 0 0   EBIT / employee   24 25 -119 -57 3 -41 0 0   Net earnings / employee   12 19 -111 -59 -10 -54 0 0