Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HUWA DESIGN & TRADEMARKS 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   3.3% 3.5% 2.8% 8.1% 3.5% 3.1% 7.3% 7.3%   Credit score (0-100)   56 54 59 29 53 55 33 33   Credit rating   BBB BBB BBB BB BBB BBB BBB BBB   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   20,554 22,079 14,638 20,945 25,439 25,749 0.0 0.0   EBITDA   19,262 20,776 13,355 19,693 24,063 24,401 0.0 0.0   EBIT   19,262 20,776 13,355 19,693 24,063 24,401 0.0 0.0   Pre-tax profit (PTP)   19,352.3 20,874.2 13,435.4 19,771.3 24,186.3 24,551.5 0.0 0.0   Net earnings   15,094.8 16,281.9 10,479.7 15,421.6 18,865.9 19,150.6 0.0 0.0   Pre-tax profit without non-rec. items   19,352 20,874 13,435 19,771 24,186 24,552 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   24.6 0.0 0.0 0.0 61.3 349 0.0 0.0   Shareholders equity total   15,507 16,689 10,869 15,590 19,056 19,407 19,327 19,327   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,746 23,205 16,712 21,975 26,046 26,126 19,327 19,327   Net Debt   -1,703 -50.7 -72.3 -3.0 -94.1 -85.4 -19,327 -19,327     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   20,554 22,079 14,638 20,945 25,439 25,749 0.0 0.0   Gross profit growth   7.2% 7.4% -33.7% 43.1% 21.5% 1.2% -100.0% 0.0%   Employees   0 0 0 0 0 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)   21,746 23,205 16,712 21,975 26,046 26,126 19,327 19,327   Balance sheet change%   8.0% 6.7% -28.0% 31.5% 18.5% 0.3% -26.0% 0.0%   Added value   19,262.3 20,775.6 13,355.2 19,693.1 24,063.0 24,400.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 -46 -21 -21 61 287 -349 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  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 (%)   93.7% 94.1% 91.2% 94.0% 94.6% 94.8% 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 %   92.4% 92.9% 67.3% 102.2% 100.7% 94.1% 0.0% 0.0%   ROI %   128.9% 129.7% 97.3% 149.1% 139.6% 127.7% 0.0% 0.0%   ROE %   100.6% 101.1% 76.1% 116.6% 108.9% 99.6% 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 %   71.3% 71.9% 65.0% 70.9% 73.2% 74.3% 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, %   -8.8% -0.2% -0.5% -0.0% -0.4% -0.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 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   3.5 3.6 2.9 3.4 3.7 3.8 0.0 0.0   Current Ratio   3.5 3.6 2.9 3.4 3.7 3.8 0.0 0.0   Cash and cash equivalent   1,703.1 50.7 72.3 3.0 94.1 85.4 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   15,418.8 16,646.5 10,915.0 15,590.3 18,994.9 19,058.0 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  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 0 0 0 12,200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 12,200 0 0   EBIT / employee   0 0 0 0 0 12,200 0 0   Net earnings / employee   0 0 0 0 0 9,575 0 0