Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRANDS4HAIR 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   17.7% 10.8% 8.1% 12.5% 12.6% 26.0% 18.2% 18.0%   Credit score (0-100)   9 24 30 17 18 2 8 8   Credit rating   B BB BB BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,062 749 975 774 822 429 0.0 0.0   EBITDA   -312 -80.5 270 45.0 -41.0 -266 0.0 0.0   EBIT   -429 -142 218 1.4 -84.7 -667 0.0 0.0   Pre-tax profit (PTP)   -496.0 -171.0 214.0 11.5 -75.0 -712.4 0.0 0.0   Net earnings   -396.0 -144.3 173.7 7.7 -58.7 -920.9 0.0 0.0   Pre-tax profit without non-rec. items   -496 -171 214 11.5 -75.0 -712 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   259 197 146 102 58.4 0.0 0.0 0.0   Shareholders equity total   -261 -405 -232 -224 -283 -1,204 -1,329 -1,329   Interest-bearing liabilities   538 0.0 0.0 0.0 0.0 0.0 1,329 1,329   Balance sheet total (assets)   1,710 1,751 1,958 2,045 1,853 656 0.0 0.0   Net Debt   538 -94.8 -173 -80.0 -104 -214 1,329 1,329     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,062 749 975 774 822 429 0.0 0.0   Gross profit growth   -27.7% -29.5% 30.2% -20.6% 6.2% -47.9% -100.0% 0.0%   Employees   0 0 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   1,710 1,751 1,958 2,045 1,853 656 0 0   Balance sheet change%   -11.5% 2.4% 11.8% 4.4% -9.4% -64.6% -100.0% 0.0%   Added value   -312.4 -80.5 269.5 45.0 -41.0 -265.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -80 -123 -103 -87 -87 -459 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 -3.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   -40.4% -19.0% 22.3% 0.2% -10.3% -155.6% 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 %   -22.0% -6.9% 10.3% 0.9% -3.1% -33.2% 0.0% 0.0%   ROI %   -53.7% -13.6% 18.8% 2.0% -15.3% 0.0% 0.0% 0.0%   ROE %   -42.9% -8.3% 9.4% 0.4% -3.0% -73.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -13.2% -18.8% -10.9% -10.1% -13.2% -64.7% -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, %   -172.1% 117.7% -64.4% -177.6% 253.2% 80.3% 0.0% 0.0%   Gearing %   -205.9% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 10.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.8 0.7 0.8 0.9 0.4 0.0 0.0   Current Ratio   0.7 1.9 1.4 1.3 1.4 0.6 0.0 0.0   Cash and cash equivalent   0.0 94.8 173.4 80.0 103.8 213.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -461.7 672.8 493.7 446.1 452.2 -355.1 -664.3 -664.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 135 23 -21 -133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 135 23 -21 -133 0 0   EBIT / employee   0 0 109 1 -42 -333 0 0   Net earnings / employee   0 0 87 4 -29 -460 0 0