Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hostminded 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   8.4% 31.6% 29.0% 8.3% 4.8% 3.0% 13.7% 13.5%   Credit score (0-100)   30 1 1 28 44 56 16 17   Credit rating   BB C C BB BBB BBB BB BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   784 1,445 1,216 1,423 2,499 1,873 0.0 0.0   EBITDA   1.0 -533 -225 513 1,054 30.0 0.0 0.0   EBIT   -0.5 -538 -230 509 1,054 30.0 0.0 0.0   Pre-tax profit (PTP)   -0.5 -538.2 -231.7 507.4 1,049.8 29.6 0.0 0.0   Net earnings   -2.9 -425.2 -182.7 388.4 817.8 12.5 0.0 0.0   Pre-tax profit without non-rec. items   -0.5 -538 -232 507 1,050 29.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   14.8 9.3 3.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -0.2 -425 -608 -182 635 530 490 490   Interest-bearing liabilities   46.8 220 78.1 40.8 40.8 32.7 0.0 0.0   Balance sheet total (assets)   535 405 262 943 1,774 1,455 490 490   Net Debt   -317 219 7.6 -535 -1,483 -604 -490 -490     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   784 1,445 1,216 1,423 2,499 1,873 0.0 0.0   Gross profit growth   1,479.8% 84.3% -15.9% 17.1% 75.7% -25.1% -100.0% 0.0%   Employees   3 5 6 3 4 5 0 0   Employee growth %   0.0% 66.7% 20.0% -50.0% 33.3% 25.0% -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)   535 405 262 943 1,774 1,455 490 490   Balance sheet change%   1,006.5% -24.3% -35.3% 259.9% 88.1% -18.0% -66.3% 0.0%   Added value   1.0 -532.9 -225.0 512.8 1,058.0 30.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 -11 -11 -8 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 -2.0 -3.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -0.1% -37.3% -19.0% 35.8% 42.2% 1.6% 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 %   -0.2% -78.5% -27.1% 51.0% 72.7% 1.9% 0.0% 0.0%   ROI %   -1.5% -402.8% -154.8% 855.8% 294.0% 4.8% 0.0% 0.0%   ROE %   -1.1% -90.4% -54.7% 64.5% 103.6% 2.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -0.0% -51.2% -69.9% -16.2% 35.8% 36.4% 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, %   -30,719.7% -41.1% -3.4% -104.4% -140.7% -2,010.4% 0.0% 0.0%   Gearing %   -19,256.8% -51.6% -12.8% -22.4% 6.4% 6.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.4% 0.8% 2.4% 10.4% 1.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 0.5 0.3 0.8 1.6 1.2 0.0 0.0   Current Ratio   1.0 0.5 0.3 0.8 1.6 1.2 0.0 0.0   Cash and cash equivalent   364.1 0.7 70.5 576.1 1,523.6 636.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -15.0 -434.8 -612.1 -182.4 635.5 150.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -107 -37 171 264 6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -107 -37 171 264 6 0 0   EBIT / employee   -0 -108 -38 170 264 6 0 0   Net earnings / employee   -1 -85 -30 129 204 3 0 0