Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Huusom's 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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   33.0% 15.1% 5.7% 4.2% 5.9% 23.9% 11.4% 11.4%   Credit score (0-100)   1 14 40 47 39 2 4 4   Credit rating   C BB BBB BBB BBB B 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 2019/6 2019 2020/6 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   58.2 1,438 2,817 3,257 2,967 3,122 0.0 0.0   EBITDA   -1,266 -165 368 494 544 27.6 0.0 0.0   EBIT   -1,601 -478 147 225 256 -214 0.0 0.0   Pre-tax profit (PTP)   -1,650.5 -568.1 107.6 190.9 233.2 -234.1 0.0 0.0   Net earnings   -1,709.4 -568.1 107.6 190.9 399.0 -214.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,650 -568 108 191 233 -234 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,435 1,442 1,599 1,390 1,116 888 0.0 0.0   Shareholders equity total   -1,586 -1,558 -1,450 -1,260 -861 -1,075 -1,126 -1,126   Interest-bearing liabilities   364 247 500 500 400 200 1,133 1,133   Balance sheet total (assets)   1,571 2,148 2,171 1,788 1,754 1,330 7.1 7.1   Net Debt   364 -301 44.9 204 15.7 17.5 1,133 1,133     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 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   58.2 1,438 2,817 3,257 2,967 3,122 0.0 0.0   Gross profit growth   -95.2% 2,372.0% 95.9% 15.6% -8.9% 5.2% -100.0% 0.0%   Employees   5 7 8 8 7 8 0 0   Employee growth %   0.0% 40.0% 14.3% 0.0% -12.5% 14.3% -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)   1,571 2,148 2,171 1,788 1,754 1,330 7 7   Balance sheet change%   51.4% 36.8% 1.1% -17.7% -1.9% -24.1% -99.5% 0.0%   Added value   -1,265.9 -165.1 367.6 494.2 525.1 27.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   494 -319 -78 -493 -577 -483 -888 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 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 (%)   -2,751.8% -33.2% 5.2% 6.9% 8.6% -6.9% 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 %   -76.3% -13.9% 4.0% 6.8% 9.0% -8.5% 0.0% 0.0%   ROI %   -272.4% -156.2% 9.1% 8.2% 17.8% -71.3% 0.0% 0.0%   ROE %   -201.8% -30.6% 5.0% 9.6% 22.5% -13.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -50.2% -42.0% -40.1% -41.3% -32.9% -44.7% -99.4% -99.4%   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, %   -28.8% 182.1% 12.2% 41.3% 2.9% 63.5% 0.0% 0.0%   Gearing %   -23.0% -15.9% -34.5% -39.7% -46.5% -18.6% -100.6% -100.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 29.6% 10.6% 6.9% 5.1% 6.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.4 0.3 0.7 0.5 0.0 0.0   Current Ratio   0.0 0.2 0.4 0.3 0.7 0.5 0.0 0.0   Cash and cash equivalent   0.0 548.0 455.1 295.7 384.3 182.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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   -2,888.6 -2,874.6 -674.1 -762.1 -264.2 -339.8 -566.3 -566.3   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 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   -253 -24 46 62 75 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -253 -24 46 62 78 3 0 0   EBIT / employee   -320 -68 18 28 37 -27 0 0   Net earnings / employee   -342 -81 13 24 57 -27 0 0