Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STAGEHANDS 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 3.9% 2.0% 1.6% 1.8% 1.3% 8.4% 8.4%   Credit score (0-100)   74 50 68 73 71 80 29 29   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   3.9 0.0 0.5 8.5 5.3 178.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,512 3,612 4,199 7,659 7,117 10,384 0.0 0.0   EBITDA   1,913 914 1,473 3,270 4,192 5,869 0.0 0.0   EBIT   1,022 270 807 1,851 3,008 3,829 0.0 0.0   Pre-tax profit (PTP)   580.7 -127.0 394.6 1,529.8 2,619.9 3,415.0 0.0 0.0   Net earnings   450.9 -99.8 310.0 1,191.2 2,054.0 2,677.8 0.0 0.0   Pre-tax profit without non-rec. items   581 -127 395 1,530 2,620 3,415 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   11,937 9,149 8,572 8,599 12,584 13,394 0.0 0.0   Shareholders equity total   3,985 1,863 2,173 3,364 5,418 7,846 7,471 7,471   Interest-bearing liabilities   5,778 7,191 5,870 5,153 5,327 5,767 0.0 0.0   Balance sheet total (assets)   12,868 11,641 11,003 11,005 15,147 18,043 7,471 7,471   Net Debt   5,778 7,191 5,477 5,153 5,327 4,941 -7,471 -7,471     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   6,512 3,612 4,199 7,659 7,117 10,384 0.0 0.0   Gross profit growth   14.0% -44.5% 16.2% 82.4% -7.1% 45.9% -100.0% 0.0%   Employees   7 6 6 9 10 9 0 0   Employee growth %   -36.4% -14.3% 0.0% 50.0% 11.1% -10.0% -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)   12,868 11,641 11,003 11,005 15,147 18,043 7,471 7,471   Balance sheet change%   26.8% -9.5% -5.5% 0.0% 37.6% 19.1% -58.6% 0.0%   Added value   1,913.2 914.0 1,473.2 3,269.6 4,426.6 5,869.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,168 -1,758 -3,265 -1,392 2,801 -1,230 -13,394 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   15.7% 7.5% 19.2% 24.2% 42.3% 36.9% 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 %   9.1% 2.3% 7.4% 17.1% 23.7% 23.9% 0.0% 0.0%   ROI %   10.9% 2.7% 8.9% 20.3% 28.1% 27.7% 0.0% 0.0%   ROE %   12.0% -3.4% 15.4% 43.0% 46.8% 40.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   31.0% 16.0% 19.8% 30.6% 35.8% 43.5% 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, %   302.0% 786.7% 371.8% 157.6% 127.1% 84.2% 0.0% 0.0%   Gearing %   145.0% 385.9% 270.1% 153.2% 98.3% 73.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 6.4% 6.7% 6.4% 9.2% 9.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.9 0.7 0.6 0.4 0.7 0.0 0.0   Current Ratio   0.2 0.9 0.7 0.6 0.4 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 393.3 0.0 0.0 826.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -2,961.6 -198.3 -1,283.8 -1,808.6 -3,895.2 -1,343.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   273 152 246 363 443 652 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   273 152 246 363 419 652 0 0   EBIT / employee   146 45 134 206 301 425 0 0   Net earnings / employee   64 -17 52 132 205 298 0 0