Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HIIT LIGHTNING 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% 1.7% 1.7%   Bankruptcy risk   3.1% 3.9% 15.5% 28.6% 15.7% 19.5% 17.2% 17.2%   Credit score (0-100)   58 51 12 1 11 6 10 10   Credit rating   BBB BBB BB B BB B 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   1,039 1,109 869 659 702 827 0.0 0.0   EBITDA   347 303 -41.9 -320 201 167 0.0 0.0   EBIT   217 138 -202 -436 157 116 0.0 0.0   Pre-tax profit (PTP)   210.5 108.3 -221.8 -451.0 133.7 53.7 0.0 0.0   Net earnings   160.8 79.0 -176.8 -354.0 102.7 40.6 0.0 0.0   Pre-tax profit without non-rec. items   210 108 -222 -451 134 53.7 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   329 310 218 126 104 85.5 0.0 0.0   Shareholders equity total   242 161 -76.3 -430 -328 -287 -367 -367   Interest-bearing liabilities   83.9 63.9 105 147 189 83.1 367 367   Balance sheet total (assets)   553 498 398 345 328 307 0.0 0.0   Net Debt   -67.0 -40.8 91.3 147 189 83.1 367 367     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   1,039 1,109 869 659 702 827 0.0 0.0   Gross profit growth   -2.9% 6.7% -21.6% -24.1% 6.5% 17.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 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)   553 498 398 345 328 307 0 0   Balance sheet change%   -15.4% -10.0% -20.1% -13.3% -4.8% -6.5% -100.0% 0.0%   Added value   347.3 303.4 -41.9 -319.6 273.3 166.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -144 -184 -253 -208 -66 -69 -86 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 -1.0 -2.0 1.0 2.0 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 (%)   20.9% 12.4% -23.3% -66.1% 22.4% 14.0% 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 %   36.2% 26.6% -41.0% -69.0% 23.1% 19.5% 0.0% 0.0%   ROI %   54.0% 44.9% -108.6% -333.8% 96.5% 89.5% 0.0% 0.0%   ROE %   57.8% 39.3% -63.4% -95.4% 30.5% 12.8% 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 %   43.6% 32.2% -16.1% -55.5% -50.0% -48.3% -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, %   -19.3% -13.4% -217.8% -46.1% 93.9% 49.8% 0.0% 0.0%   Gearing %   34.7% 39.8% -137.5% -34.2% -57.6% -29.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 42.5% 26.6% 15.8% 18.7% 50.0% 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   1.0 0.7 0.4 0.3 0.3 0.4 0.0 0.0   Current Ratio   1.0 0.7 0.4 0.3 0.3 0.4 0.0 0.0   Cash and cash equivalent   150.9 104.6 13.5 0.0 0.0 0.0 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   6.4 -73.8 -277.9 -551.8 -433.4 -374.4 -183.4 -183.4   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   347 303 -42 -320 273 167 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   347 303 -42 -320 201 167 0 0   EBIT / employee   217 138 -202 -436 157 116 0 0   Net earnings / employee   161 79 -177 -354 103 41 0 0