Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANS OLE MADSEN FOTOGRAFI ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   8.5% 8.1% 25.7% 17.8% 13.9% 19.4% 15.7% 14.3%   Credit score (0-100)   31 32 3 8 15 6 12 3   Credit rating   B B C B B C 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   82.0 -2.4 -17.9 -19.3 18.9 4.6 0.0 0.0   EBITDA   81.0 -2.4 -169 -19.3 18.9 4.6 0.0 0.0   EBIT   80.0 -20.3 -187 -36.1 18.9 4.6 0.0 0.0   Pre-tax profit (PTP)   74.0 -20.7 -206.1 -39.5 17.1 2.5 0.0 0.0   Net earnings   74.0 -20.7 -198.1 -39.5 17.1 -41.5 0.0 0.0   Pre-tax profit without non-rec. items   74.0 -20.7 -206 -39.5 17.1 2.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   53.0 34.8 16.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   139 119 -79.4 -119 -102 -143 -343 -343   Interest-bearing liabilities   0.0 0.0 6.8 0.0 0.9 4.1 343 343   Balance sheet total (assets)   169 502 306 259 82.8 45.6 0.0 0.0   Net Debt   -22.0 -21.3 6.8 -16.5 0.9 4.1 343 343     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   82.0 -2.4 -17.9 -19.3 18.9 4.6 0.0 0.0   Gross profit growth   -16.3% 0.0% -642.1% -7.4% 0.0% -75.9% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   169 502 306 259 83 46 0 0   Balance sheet change%   -10.6% 196.9% -38.9% -15.4% -68.1% -44.8% -100.0% 0.0%   Added value   80.0 -20.3 -186.5 -36.1 18.9 4.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   52 -36 -36 -34 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   97.6% 841.7% 1,039.9% 187.6% 100.0% 100.0% 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 %   44.7% -5.9% -45.9% -9.5% 6.7% 2.4% 0.0% 0.0%   ROI %   78.4% -15.3% -324.3% -1,057.2% 4,417.3% 184.6% 0.0% 0.0%   ROE %   72.5% -16.0% -93.2% -14.0% 10.0% -64.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   82.2% 23.7% -20.6% -31.4% -55.2% -75.8% -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, %   -27.2% 880.1% -4.1% 85.5% 4.5% 89.6% 0.0% 0.0%   Gearing %   0.0% 0.0% -8.6% 0.0% -0.8% -2.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 75.9% 97.7% 432.9% 83.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   3.9 1.2 0.8 0.7 0.4 0.2 0.0 0.0   Current Ratio   3.9 1.2 0.8 0.7 0.4 0.2 0.0 0.0   Cash and cash equivalent   22.0 21.3 0.0 16.5 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   86.0 66.9 -96.3 -118.9 -101.8 -143.3 -171.7 -171.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   80 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   81 0 0 0 0 0 0 0   EBIT / employee   80 0 0 0 0 0 0 0   Net earnings / employee   74 0 0 0 0 0 0 0