Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOPE 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  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% 5.2%   Bankruptcy risk   14.5% 10.8% 15.6% 2.7% 3.3% 2.6% 17.1% 14.0%   Credit score (0-100)   17 24 13 60 53 61 9 16   Credit rating   BB BB BB 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)  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   0 140 2 0 0 0 0 0   Gross profit   10.4 73.7 -5.3 56.1 146 174 0.0 0.0   EBITDA   10.4 73.7 -5.3 56.1 146 174 0.0 0.0   EBIT   10.4 73.7 -5.3 56.1 146 174 0.0 0.0   Pre-tax profit (PTP)   11.9 75.2 -5.3 48.6 140.0 142.2 0.0 0.0   Net earnings   11.9 75.2 -5.3 48.6 140.0 110.9 0.0 0.0   Pre-tax profit without non-rec. items   11.9 75.2 -5.3 48.6 140 142 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 0.0 0.0 1,406 1,406 1,406 0.0 0.0   Shareholders equity total   78.7 154 149 197 337 448 368 368   Interest-bearing liabilities   0.0 0.0 0.0 1,245 1,047 872 0.0 0.0   Balance sheet total (assets)   81.8 154 170 1,479 1,419 1,421 368 368   Net Debt   -30.4 -4.0 -23.5 1,178 1,037 857 -368 -368     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   0 140 2 0 0 0 0 0   Net sales growth   0.0% 0.0% -98.6% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   10.4 73.7 -5.3 56.1 146 174 0.0 0.0   Gross profit growth   -68.5% 606.8% 0.0% 0.0% 161.1% 19.1% -100.0% 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)   82 154 170 1,479 1,419 1,421 368 368   Balance sheet change%   20.6% 88.2% 10.2% 772.2% -4.0% 0.1% -74.1% 0.0%   Added value   10.4 73.7 -5.3 56.1 146.4 174.4 0.0 0.0   Added value %   0.0% 52.7% -265.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 1,406 0 0 -1,406 0   Net sales trend   0.0 0.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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% 52.7% -265.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 52.7% -265.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 53.8% -265.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 53.8% -265.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 53.8% -265.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   15.9% 63.8% -3.3% 6.8% 10.1% 12.3% 0.0% 0.0%   ROI %   16.4% 64.7% -3.5% 7.1% 10.4% 12.9% 0.0% 0.0%   ROE %   16.4% 64.7% -3.5% 28.1% 52.4% 28.3% 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 %   96.2% 100.0% 87.6% 13.3% 23.8% 31.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 1,050.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -2.9% -123.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -291.3% -5.5% 442.9% 2,099.3% 708.0% 491.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 631.6% 310.6% 194.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.2% 0.6% 3.3% 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   26.3 0.0 8.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   26.3 0.0 8.1 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   30.4 4.0 23.5 67.6 10.5 15.3 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% 110.1% 8,477.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   78.7 153.9 148.6 -565.7 -462.8 -372.6 0.0 0.0   Net working capital %   0.0% 110.1% 7,427.7% 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