Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

High End Support 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   3.8% 5.6% 3.6% 2.9% 3.5% 5.4% 16.5% 16.2%   Credit score (0-100)   52 41 51 58 52 42 11 11   Credit rating   BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   674 554 846 782 861 822 0.0 0.0   EBITDA   82.6 148 198 160 11.7 -80.5 0.0 0.0   EBIT   58.5 75.7 198 160 11.7 -80.5 0.0 0.0   Pre-tax profit (PTP)   21.6 62.5 196.3 156.8 9.6 -80.5 0.0 0.0   Net earnings   21.2 37.6 155.9 121.7 9.6 -80.5 0.0 0.0   Pre-tax profit without non-rec. items   21.6 62.5 196 157 9.6 -80.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   72.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   7.4 45.0 201 323 332 252 127 127   Interest-bearing liabilities   452 4.3 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   806 638 509 664 756 590 127 127   Net Debt   431 -202 -217 -230 -309 -108 -127 -127     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   674 554 846 782 861 822 0.0 0.0   Gross profit growth   32.3% -17.8% 52.6% -7.5% 10.0% -4.5% -100.0% 0.0%   Employees   3 3 3 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 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)   806 638 509 664 756 590 127 127   Balance sheet change%   -25.7% -20.8% -20.2% 30.6% 13.9% -22.0% -78.5% 0.0%   Added value   82.6 148.0 198.4 159.7 11.7 -80.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 -145 0 0 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   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   8.7% 13.7% 23.5% 20.4% 1.4% -9.8% 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 %   6.1% 10.5% 34.6% 27.2% 1.6% -12.0% 0.0% 0.0%   ROI %   11.4% 29.7% 158.6% 61.0% 3.6% -27.6% 0.0% 0.0%   ROE %   3.9% 143.5% 126.9% 46.5% 2.9% -27.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.9% 7.0% 39.5% 48.5% 43.9% 42.6% 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, %   521.6% -136.5% -109.2% -144.0% -2,634.2% 134.5% 0.0% 0.0%   Gearing %   6,120.1% 9.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 5.8% 95.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.4 0.9 1.0 1.1 0.9 0.0 0.0   Current Ratio   0.9 1.1 1.7 1.9 1.8 1.7 0.0 0.0   Cash and cash equivalent   21.2 206.3 216.6 229.9 308.5 108.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -64.6 45.0 200.9 322.5 332.2 251.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   28 49 66 80 6 -40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 49 66 80 6 -40 0 0   EBIT / employee   20 25 66 80 6 -40 0 0   Net earnings / employee   7 13 52 61 5 -40 0 0