Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Homerunner ApS - Group 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 2.7% 2.6% 1.9% 1.8% 5.5% 5.4%   Credit score (0-100)   0 0 59 60 69 71 41 42   Credit rating   N/A N/A BBB BBB A A BBB BBB   Credit limit (kDKK)   737.2 1,483.6 0.0 0.1 5.9 25.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   7,129 12,458 21,446 20,980 25,329 31,319 0.0 0.0   EBITDA   7,129 12,458 21,446 5,722 4,947 8,137 0.0 0.0   EBIT   7,129 12,458 21,446 4,432 3,374 6,553 0.0 0.0   Pre-tax profit (PTP)   864.0 4,046.0 5,467.0 4,546.0 3,709.0 6,573.0 0.0 0.0   Net earnings   864.0 4,046.0 5,467.0 3,546.0 2,913.0 5,127.0 0.0 0.0   Pre-tax profit without non-rec. items   7,129 12,458 21,446 4,546 3,709 6,573 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 994 657 3,461 0.0 0.0   Shareholders equity total   2,832 6,881 11,437 13,901 14,754 19,130 19,080 19,080   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,640 3,367 49,743 70,680 58,052 76,621 19,080 19,080   Net Debt   0.0 0.0 0.0 -9,763 -19,620 -20,625 -19,015 -19,015     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   7,129 12,458 21,446 20,980 25,329 31,319 0.0 0.0   Gross profit growth   37.7% 74.8% 72.1% -2.2% 20.7% 23.6% -100.0% 0.0%   Employees   0 0 0 28 35 36 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% 2.9% -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)   1,640 3,367 49,743 70,680 58,052 76,621 19,080 19,080   Balance sheet change%   45.0% 105.3% 1,377.4% 42.1% -17.9% 32.0% -75.1% 0.0%   Added value   7,129.0 12,458.0 21,446.0 5,722.0 4,664.0 8,137.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 2,060 -1,871 1,477 -6,048 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   100.0% 100.0% 100.0% 21.1% 13.3% 20.9% 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 %   514.5% 497.6% 80.8% 8.1% 6.9% 10.6% 0.0% 0.0%   ROI %   514.5% 497.6% 80.8% 15.1% 30.0% 40.7% 0.0% 0.0%   ROE %   36.0% 83.3% 59.7% 28.0% 20.3% 30.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 19.7% 25.4% 25.0% 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, %   0.0% 0.0% 0.0% -170.6% -396.6% -253.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.2 1.3 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.2 1.3 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 9,763.0 19,620.0 20,625.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 0.0 10,539.0 11,933.0 12,357.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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   0 0 0 204 133 226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 204 141 226 0 0   EBIT / employee   0 0 0 158 96 182 0 0   Net earnings / employee   0 0 0 127 83 142 0 0