Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

House of Salt 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% 0.8% 0.8%   Bankruptcy risk   29.0% 10.9% 11.4% 9.0% 9.0% 14.0% 15.6% 15.6%   Credit score (0-100)   2 24 21 26 27 15 12 12   Credit rating   B BB BB BB BB BB 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   0.0 -101 -21.5 -13.3 104 132 0.0 0.0   EBITDA   0.0 -101 -32.2 -20.3 69.0 -31.5 0.0 0.0   EBIT   0.0 -124 -64.5 -52.6 36.7 -63.7 0.0 0.0   Pre-tax profit (PTP)   0.0 -126.7 -79.0 -65.7 21.6 -86.9 0.0 0.0   Net earnings   0.0 -133.8 -34.1 -51.3 9.7 -134.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -127 -79.0 -65.7 21.6 -86.9 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   0.0 139 106 74.2 42.0 9.7 0.0 0.0   Shareholders equity total   0.0 -133 -167 -179 -169 -304 -344 -344   Interest-bearing liabilities   0.0 336 395 406 377 352 344 344   Balance sheet total (assets)   0.0 212 264 249 296 145 0.0 0.0   Net Debt   0.0 301 322 327 207 221 344 344     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   0.0 -101 -21.5 -13.3 104 132 0.0 0.0   Gross profit growth   0.0% 0.0% 78.8% 38.2% 0.0% 26.4% -100.0% 0.0%   Employees   0 0 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)   0 212 264 249 296 145 0 0   Balance sheet change%   0.0% 0.0% 24.4% -5.7% 18.7% -51.1% -100.0% 0.0%   Added value   0.0 -101.5 -32.2 -20.3 69.0 -31.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 116 -65 -65 -65 -65 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 1.0 -1.0 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 (%)   0.0% 122.2% 299.8% 395.2% 35.3% -48.5% 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 %   0.0% -35.9% -16.6% -12.2% 8.2% -13.9% 0.0% 0.0%   ROI %   0.0% -36.7% -17.6% -13.1% 9.4% -17.5% 0.0% 0.0%   ROE %   0.0% -63.0% -14.3% -20.0% 3.6% -61.2% 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 %   0.0% -38.6% -38.8% -41.8% -36.4% -67.8% -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, %   0.0% -296.3% -997.7% -1,611.9% 300.4% -702.8% 0.0% 0.0%   Gearing %   0.0% -251.9% -236.0% -226.9% -222.5% -115.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.6% 4.0% 3.3% 3.9% 6.4% 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   0.0 0.1 0.3 0.3 0.5 0.3 0.0 0.0   Current Ratio   0.0 0.1 0.3 0.3 0.5 0.3 0.0 0.0   Cash and cash equivalent   0.0 35.3 73.5 79.2 169.8 130.8 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   0.0 -305.9 -309.9 -289.4 -247.4 -317.8 -172.0 -172.0   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 -32 -20 69 -31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -32 -20 69 -31 0 0   EBIT / employee   0 0 -64 -53 37 -64 0 0   Net earnings / employee   0 0 -34 -51 10 -135 0 0