iHero ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.7% 3.8% 4.0% 2.6% 2.6%  
Credit score (0-100)  52 50 49 60 61  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  3,266 2,814 2,220 3,239 6,170  
EBITDA  790 358 339 885 3,130  
EBIT  772 358 339 885 3,130  
Pre-tax profit (PTP)  759.1 350.3 234.8 816.7 3,127.5  
Net earnings  592.0 273.2 165.1 635.9 2,437.5  
Pre-tax profit without non-rec. items  759 350 235 817 3,127  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  2,294 1,967 1,832 2,468 4,906  
Interest-bearing liabilities  0.0 0.0 291 291 291  
Balance sheet total (assets)  4,165 3,030 3,786 4,298 8,362  

Net Debt  -1,683 -872 -752 -1,820 -3,458  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,266 2,814 2,220 3,239 6,170  
Gross profit growth  -26.0% -13.8% -21.1% 45.9% 90.5%  
Employees  7 6 6 6 7  
Employee growth %  0.0% -14.3% 0.0% 0.0% 16.7%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,165 3,030 3,786 4,298 8,362  
Balance sheet change%  -2.9% -27.2% 24.9% 13.5% 94.6%  
Added value  789.9 358.1 339.3 885.3 3,130.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -35 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  23.6% 12.7% 15.3% 27.3% 50.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  18.3% 10.0% 10.0% 22.1% 49.5%  
ROI %  30.9% 16.8% 16.6% 36.6% 78.8%  
ROE %  23.7% 12.8% 8.7% 29.6% 66.1%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  55.1% 64.9% 48.4% 57.4% 58.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -213.1% -243.6% -221.7% -205.6% -110.5%  
Gearing %  0.0% 0.0% 15.9% 11.8% 5.9%  
Net interest  0 0 0 0 0  
Financing costs %  440,533.3% 0.0% 72.1% 26.3% 2.2%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.6 1.5 1.2 1.6 1.6  
Current Ratio  2.1 2.7 1.8 2.2 2.4  
Cash and cash equivalent  1,682.9 872.3 1,043.4 2,111.4 3,749.4  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,081.6 1,754.9 1,571.2 2,238.1 4,675.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  113 60 57 148 447  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  113 60 57 148 447  
EBIT / employee  110 60 57 148 447  
Net earnings / employee  85 46 28 106 348