Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hoffmann Studio 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% 3.3%   Bankruptcy risk   13.7% 19.5% 11.8% 10.7% 9.0% 10.2% 20.4% 18.0%   Credit score (0-100)   18 7 21 23 26 23 4 8   Credit rating   BB B 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   509 697 404 147 -16.5 264 0.0 0.0   EBITDA   75.3 -248 143 125 -16.5 2.4 0.0 0.0   EBIT   62.5 -259 132 118 -16.5 2.4 0.0 0.0   Pre-tax profit (PTP)   57.1 -262.8 120.4 103.8 -27.9 -5.1 0.0 0.0   Net earnings   88.3 -207.1 93.1 80.9 -24.0 -4.4 0.0 0.0   Pre-tax profit without non-rec. items   57.1 -263 120 104 -27.9 -5.1 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   29.6 18.4 7.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -83.2 -290 -197 -116 -140 -145 -195 -195   Interest-bearing liabilities   21.6 189 197 318 187 226 195 195   Balance sheet total (assets)   238 179 327 256 109 191 0.0 0.0   Net Debt   -0.7 189 197 318 187 226 195 195     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   509 697 404 147 -16.5 264 0.0 0.0   Gross profit growth   266.1% 36.9% -42.0% -63.7% 0.0% 0.0% -100.0% 0.0%   Employees   1 3 1 0 0 1 0 0   Employee growth %   0.0% 200.0% -66.7% -100.0% 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)   238 179 327 256 109 191 0 0   Balance sheet change%   17.6% -24.7% 82.6% -21.9% -57.4% 75.6% -100.0% 0.0%   Added value   62.5 -258.8 132.0 117.8 -16.5 2.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -23 -22 -14 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 1.0 2.0 -1.0 1.0 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 (%)   12.3% -37.1% 32.7% 80.2% 100.0% 0.9% 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 %   18.0% -65.4% 26.7% 26.4% -5.0% 0.8% 0.0% 0.0%   ROI %   69.1% -245.8% 67.3% 45.3% -6.2% 1.2% 0.0% 0.0%   ROE %   40.1% -99.3% 36.8% 27.8% -13.2% -2.9% 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 %   -25.9% -61.8% -37.6% -31.2% -56.3% -43.0% -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, %   -1.0% -76.2% 137.3% 254.2% -1,133.7% 9,246.0% 0.0% 0.0%   Gearing %   -26.0% -65.0% -99.7% -273.3% -133.5% -156.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 4.2% 6.3% 5.7% 4.9% 3.7% 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   0.6 0.3 0.6 0.7 0.4 0.5 0.0 0.0   Current Ratio   0.6 0.3 0.6 0.7 0.4 0.5 0.0 0.0   Cash and cash equivalent   22.3 0.0 0.0 0.0 0.0 0.0 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   -112.8 -308.6 -195.4 -116.2 -150.7 -155.1 -97.3 -97.3   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   62 -86 132 0 0 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 -83 143 0 0 2 0 0   EBIT / employee   62 -86 132 0 0 2 0 0   Net earnings / employee   88 -69 93 0 0 -4 0 0