Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HECTOR 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% 4.2%   Bankruptcy risk   10.8% 2.9% 3.5% 14.0% 6.4% 18.8% 18.7% 21.2%   Credit score (0-100)   25 60 55 16 36 6 7 1   Credit rating   B BB BB B BB B B C   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   -379 -422 2,531 -600 21,423 -486 0.0 0.0   EBITDA   -379 -422 2,531 -600 21,423 -486 0.0 0.0   EBIT   -379 13,795 -1,479 -759 21,423 -486 0.0 0.0   Pre-tax profit (PTP)   -611.0 13,541.2 -1,772.1 -959.9 21,632.1 -454.5 0.0 0.0   Net earnings   -476.6 10,585.7 -1,351.6 -772.3 16,896.5 -354.5 0.0 0.0   Pre-tax profit without non-rec. items   -611 13,541 -1,772 -960 21,632 -455 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   0.0 19,978 16,000 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   546 11,132 9,780 9,008 25,904 550 250 250   Interest-bearing liabilities   11,920 14,223 14,926 2,439 5,228 0.0 0.0 0.0   Balance sheet total (assets)   12,558 33,804 32,594 13,550 35,991 621 250 250   Net Debt   11,806 14,068 14,926 2,439 -4,128 -235 -250 -250     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   -379 -422 2,531 -600 21,423 -486 0.0 0.0   Gross profit growth   44.8% -11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   12,558 33,804 32,594 13,550 35,991 621 250 250   Balance sheet change%   -62.5% 169.2% -3.6% -58.4% 165.6% -98.3% -59.8% 0.0%   Added value   -379.1 13,795.2 -1,479.5 -759.4 21,422.6 -485.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 19,978 -3,978 -16,000 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 -1.0 -2.0 1.0 -1.0 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 (%)   100.0% -3,266.9% -58.5% 126.5% 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 %   -1.6% 59.5% -4.5% -3.3% 87.7% -1.7% 0.0% 0.0%   ROI %   -1.7% 67.4% -5.3% -4.0% 102.0% -1.9% 0.0% 0.0%   ROE %   -2.9% 181.3% -12.9% -8.2% 96.8% -2.7% 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 %   4.3% 32.9% 30.0% 66.5% 72.0% 88.6% 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, %   -3,114.3% -3,331.4% 589.8% -406.4% -19.3% 48.3% 0.0% 0.0%   Gearing %   2,182.7% 127.8% 152.6% 27.1% 20.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 1.9% 2.0% 2.3% 2.2% 5.6% 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   0.0 0.0 0.1 0.0 3.6 8.8 0.0 0.0   Current Ratio   1.0 0.7 0.8 3.0 3.6 8.8 0.0 0.0   Cash and cash equivalent   114.3 155.5 0.3 0.1 9,356.8 234.7 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   546.1 -5,742.2 -3,997.8 9,007.9 25,904.3 549.8 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 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0