Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HUNDERUP HUNDESALON 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  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% 5.4%   Bankruptcy risk   7.9% 10.4% 9.7% 10.8% 10.5% 10.7% 20.4% 18.1%   Credit score (0-100)   33 25 27 22 22 22 4 8   Credit rating   BB BB BB 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)  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 0 0 0 0 0 0 0   Gross profit   182 154 137 180 142 153 0.0 0.0   EBITDA   33.7 2.7 0.0 38.0 -53.8 -32.8 0.0 0.0   EBIT   18.2 -12.8 -10.4 38.0 -53.8 -32.8 0.0 0.0   Pre-tax profit (PTP)   11.1 -14.3 -10.9 37.3 -54.9 -35.5 0.0 0.0   Net earnings   8.1 -23.3 -9.8 27.8 -57.9 -35.5 0.0 0.0   Pre-tax profit without non-rec. items   11.1 -14.3 -10.9 37.3 -54.9 -35.5 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   25.9 10.4 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   138 114 99.7 128 69.6 34.1 -15.9 -15.9   Interest-bearing liabilities   353 0.0 0.0 0.0 10.0 0.0 15.9 15.9   Balance sheet total (assets)   180 165 134 156 111 80.2 0.0 0.0   Net Debt   270 -95.4 -82.1 -114 -64.7 -44.1 15.9 15.9     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 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   182 154 137 180 142 153 0.0 0.0   Gross profit growth   98.3% -15.3% -11.0% 31.3% -21.2% 7.8% -100.0% 0.0%   Employees   0 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)   180 165 134 156 111 80 0 0   Balance sheet change%   -20.2% -8.4% -18.9% 16.5% -28.9% -27.6% -100.0% 0.0%   Added value   18.2 -12.8 -10.4 38.0 -53.8 -32.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -31 -21 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 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% 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 (%)   10.0% -8.3% -7.6% 21.1% -37.9% -21.4% 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 %   6.5% -7.4% -7.0% 26.2% -40.4% -34.3% 0.0% 0.0%   ROI %   4.3% -4.2% -9.7% 33.4% -52.0% -57.7% 0.0% 0.0%   ROE %   4.5% -18.4% -9.1% 24.5% -58.8% -68.4% 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 %   76.6% 69.5% 74.6% 81.9% 62.9% 42.5% -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, %   801.0% -3,540.4% -328,424.0% -299.2% 120.1% 134.6% 0.0% 0.0%   Gearing %   256.2% 0.0% 0.0% 0.0% 14.4% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 0.8% 0.0% 0.0% 21.7% 53.9% 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   2.5 2.1 2.8 4.1 1.8 1.0 0.0 0.0   Current Ratio   3.3 2.7 3.5 5.0 2.3 1.4 0.0 0.0   Cash and cash equivalent   83.2 95.4 82.1 113.7 74.7 44.1 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   96.4 88.0 83.6 111.5 53.5 18.0 -7.9 -7.9   Net working capital %   0.0% 0.0% 0.0% 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 -13 -10 38 -54 -33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3 0 38 -54 -33 0 0   EBIT / employee   0 -13 -10 38 -54 -33 0 0   Net earnings / employee   0 -23 -10 28 -58 -35 0 0