Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOUSE OF GRITTY ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.7% 1.7%   Bankruptcy risk   16.9% 7.9% 4.3% 7.0% 4.4% 4.5% 17.3% 17.3%   Credit score (0-100)   11 32 48 33 47 45 9 9   Credit rating   BB BB BBB BBB BBB BBB BB BB   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   -476 9.6 284 439 837 1,249 0.0 0.0   EBITDA   -476 5.6 201 332 605 976 0.0 0.0   EBIT   -545 -24.7 114 239 561 883 0.0 0.0   Pre-tax profit (PTP)   -582.8 -28.7 109.4 238.6 556.7 826.8 0.0 0.0   Net earnings   -582.8 -1.8 349.9 186.1 433.8 644.9 0.0 0.0   Pre-tax profit without non-rec. items   -583 -28.7 109 239 557 827 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   0.0 377 346 253 210 117 0.0 0.0   Shareholders equity total   -1,245 -1,247 -897 -711 -277 368 -132 -132   Interest-bearing liabilities   1,430 1,905 1,729 0.0 1,000 1,000 132 132   Balance sheet total (assets)   198 690 856 764 1,163 1,539 0.0 0.0   Net Debt   1,429 1,904 1,729 -41.3 855 870 132 132     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -476 9.6 284 439 837 1,249 0.0 0.0   Gross profit growth   0.0% 0.0% 2,850.9% 54.7% 90.4% 49.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   198 690 856 764 1,163 1,539 0 0   Balance sheet change%   -56.1% 248.6% 24.0% -10.7% 52.2% 32.3% -100.0% 0.0%   Added value   -544.9 -24.7 113.8 239.5 561.1 883.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -159 347 -118 -185 -87 -185 -117 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   114.5% -256.8% 40.1% 54.5% 67.1% 70.7% 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 %   -42.6% -1.5% 6.2% 14.8% 38.5% 59.3% 0.0% 0.0%   ROI %   -42.1% -1.5% 6.3% 27.7% 112.2% 74.6% 0.0% 0.0%   ROE %   -187.7% -0.4% 45.3% 23.0% 45.0% 84.3% 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 %   -86.3% -64.4% -51.2% -48.2% 62.2% 88.9% -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, %   -300.2% 34,147.2% 861.1% -12.4% 141.4% 89.2% 0.0% 0.0%   Gearing %   -114.9% -152.8% -192.7% 0.0% -360.9% 271.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 0.2% 0.2% 0.1% 0.9% 5.6% 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   0.1 0.1 0.2 0.3 1.0 3.7 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.3 2.2 8.3 0.0 0.0   Cash and cash equivalent   1.1 1.1 0.0 41.3 145.4 130.0 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   -1,244.9 -1,743.8 -1,366.0 -964.1 513.1 1,251.0 -66.1 -66.1   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   -545 -25 114 239 561 883 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -476 6 201 332 605 976 0 0   EBIT / employee   -545 -25 114 239 561 883 0 0   Net earnings / employee   -583 -2 350 186 434 645 0 0