Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HORSEPOWER PRODUXIONS 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% 3.2% 3.2%   Bankruptcy risk   2.8% 2.9% 1.8% 1.6% 2.8% 2.3% 10.7% 10.5%   Credit score (0-100)   61 60 72 74 58 64 23 23   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 1.5 7.9 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   274 176 1,651 1,049 1,420 1,049 0.0 0.0   EBITDA   274 176 1,195 783 187 53.6 0.0 0.0   EBIT   243 145 1,172 774 160 41.6 0.0 0.0   Pre-tax profit (PTP)   204.4 167.7 1,195.3 901.3 120.1 14.2 0.0 0.0   Net earnings   160.6 130.7 918.9 695.8 52.9 11.4 0.0 0.0   Pre-tax profit without non-rec. items   204 168 1,195 901 120 14.2 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   190 159 135 126 153 108 0.0 0.0   Shareholders equity total   696 718 1,637 1,990 1,928 1,049 969 969   Interest-bearing liabilities   12.0 660 446 582 879 1,037 0.0 0.0   Balance sheet total (assets)   1,460 1,488 2,742 2,887 3,272 2,145 969 969   Net Debt   -1,252 -658 -2,142 -2,137 -2,190 -859 -969 -969     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   274 176 1,651 1,049 1,420 1,049 0.0 0.0   Gross profit growth   647.1% -35.9% 839.4% -36.5% 35.3% -26.1% -100.0% 0.0%   Employees   0 0 1 1 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% -50.0% -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)   1,460 1,488 2,742 2,887 3,272 2,145 969 969   Balance sheet change%   15.4% 1.9% 84.3% 5.3% 13.3% -34.4% -54.8% 0.0%   Added value   274.1 175.8 1,195.2 783.3 168.8 53.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -62 -47 -18 -0 -56 -108 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 (%)   88.7% 82.3% 71.0% 73.8% 11.3% 4.0% 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 %   17.8% 12.3% 58.9% 33.4% 5.7% 3.5% 0.0% 0.0%   ROI %   36.0% 17.3% 71.9% 40.4% 6.5% 3.9% 0.0% 0.0%   ROE %   24.0% 18.5% 78.0% 38.4% 2.7% 0.8% 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 %   47.6% 48.3% 59.7% 68.9% 58.9% 48.9% 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, %   -456.8% -374.5% -179.2% -272.8% -1,173.7% -1,603.7% 0.0% 0.0%   Gearing %   1.7% 91.9% 27.2% 29.2% 45.6% 98.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   642.6% 3.8% 9.0% 7.7% 7.6% 8.4% 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   1.7 1.7 2.4 3.0 2.3 1.8 0.0 0.0   Current Ratio   1.7 1.7 2.4 3.0 2.3 1.8 0.0 0.0   Cash and cash equivalent   1,264.3 1,318.4 2,587.7 2,718.6 3,069.3 1,896.2 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   -256.4 -238.5 -362.2 216.6 166.5 -705.3 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 1,195 783 84 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,195 783 93 54 0 0   EBIT / employee   0 0 1,172 774 80 42 0 0   Net earnings / employee   0 0 919 696 26 11 0 0