Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Homerunner 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 2019/6 2019 2020/6 2020 N/A 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   29.0% 29.0% 0.0% 2.7% 1.7% 2.0% 5.9% 5.7%   Credit score (0-100)   2 3 0 58 73 68 39 40   Credit rating   B B N/A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 31.6 6.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 N/A 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   0.0 0.0 0.0 19,263 22,962 28,689 0.0 0.0   EBITDA   0.0 0.0 0.0 4,005 2,580 5,507 0.0 0.0   EBIT   0.0 0.0 0.0 2,715 1,007 3,923 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 4,174.0 3,299.0 5,991.0 0.0 0.0   Net earnings   0.0 0.0 0.0 3,546.0 2,913.0 5,127.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 4,174 3,299 5,991 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 N/A 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   0.0 0.0 0.0 13,901 14,754 19,130 10,565 10,565   Interest-bearing liabilities   0.0 0.0 0.0 5,134 9,288 22,418 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 71,178 60,627 91,873 10,565 10,565   Net Debt   0.0 0.0 0.0 -2,496 -8,361 3,175 -10,500 -10,500     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 N/A 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   0.0 0.0 0.0 19,263 22,962 28,689 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 19.2% 24.9% -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)   0 0 0 71,178 60,627 91,873 10,565 10,565   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -14.8% 51.5% -88.5% 0.0%   Added value   0.0 0.0 0.0 4,005.0 2,297.0 5,507.0 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   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 N/A 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 (%)   0.0% 0.0% 0.0% 14.1% 4.4% 13.7% 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% 0.0% 0.0% 6.3% 5.4% 8.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 22.8% 16.1% 19.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 25.5% 20.3% 30.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 19.5% 24.3% 20.8% 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% 0.0% 0.0% -62.3% -324.1% 57.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 36.9% 63.0% 117.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 11.4% 3.5% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.1 1.1 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 7,630.0 17,649.0 19,243.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 N/A 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 6,275.0 6,450.0 4,810.0 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 2019/6 2019 2020/6 2020 N/A 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 0 143 66 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 143 74 153 0 0   EBIT / employee   0 0 0 97 29 109 0 0   Net earnings / employee   0 0 0 127 83 142 0 0