Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAARBOLD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   12.5% 11.4% 5.5% 11.5% 15.3% 9.3% 17.9% 17.9%   Credit score (0-100)   20 22 41 20 12 25 8 8   Credit rating   BB BB BBB BB BB BB B B   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1,388 -396 306 128 -132 375 0.0 0.0   EBITDA   -1,650 -979 -361 -264 -790 -280 0.0 0.0   EBIT   -1,727 -1,042 -508 -433 -985 -476 0.0 0.0   Pre-tax profit (PTP)   -1,770.1 -1,097.7 -555.0 -480.0 -1,257.7 -865.0 0.0 0.0   Net earnings   -1,940.6 -1,097.7 -238.0 -480.0 -1,257.7 -865.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,770 -1,098 -555 -480 -1,258 -865 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   140 217 490 1,144 1,075 879 0.0 0.0   Shareholders equity total   31.6 434 196 -284 -1,542 -2,407 -2,487 -2,487   Interest-bearing liabilities   799 282 800 2,692 4,075 4,696 2,487 2,487   Balance sheet total (assets)   1,090 788 1,249 2,776 2,721 2,568 0.0 0.0   Net Debt   463 228 800 2,688 4,055 4,571 2,487 2,487     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,388 -396 306 128 -132 375 0.0 0.0   Gross profit growth   -2,285.8% 71.5% 0.0% -58.3% 0.0% 0.0% -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)   1,090 788 1,249 2,776 2,721 2,568 0 0   Balance sheet change%   49.1% -27.6% 58.4% 122.2% -2.0% -5.6% -100.0% 0.0%   Added value   -1,649.9 -978.7 -361.0 -263.6 -816.0 -280.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20 14 125 485 -264 -391 -879 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   124.5% 263.3% -165.7% -338.2% 744.8% -126.8% 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 %   -189.8% -110.9% -49.9% -18.1% -25.8% -10.1% 0.0% 0.0%   ROI %   -225.7% -134.7% -59.3% -21.2% -27.9% -10.6% 0.0% 0.0%   ROE %   -960.9% -471.5% -75.6% -32.3% -45.8% -32.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   2.9% 55.0% 15.7% -9.3% -36.2% -48.4% -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, %   -28.1% -23.3% -221.7% -1,019.5% -513.6% -1,631.2% 0.0% 0.0%   Gearing %   2,524.9% 65.1% 408.3% -948.1% -264.3% -195.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 10.4% 8.7% 5.1% 9.2% 9.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 1.5 0.6 0.4 0.3 0.2 0.0 0.0   Current Ratio   0.9 1.6 0.7 0.5 0.4 0.3 0.0 0.0   Cash and cash equivalent   335.8 54.1 0.0 4.9 20.4 124.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -108.7 216.6 -293.7 -1,427.6 -2,619.3 -3,290.7 -1,243.3 -1,243.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,650 -979 -361 -264 -816 -280 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,650 -979 -361 -264 -790 -280 0 0   EBIT / employee   -1,727 -1,042 -508 -433 -985 -476 0 0   Net earnings / employee   -1,941 -1,098 -238 -480 -1,258 -865 0 0