Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H GRAPHIC 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   10.8% 13.7% 12.1% 13.6% 7.1% 5.6% 16.6% 16.6%   Credit score (0-100)   24 17 20 15 33 39 11 11   Credit rating   BB BB BB 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   337 318 391 517 530 716 0.0 0.0   EBITDA   13.6 -10.3 12.7 109 84.5 139 0.0 0.0   EBIT   13.6 -10.3 12.7 109 84.5 139 0.0 0.0   Pre-tax profit (PTP)   8.6 -19.9 5.2 97.6 81.6 135.0 0.0 0.0   Net earnings   6.1 -19.9 1.1 73.1 61.0 104.0 0.0 0.0   Pre-tax profit without non-rec. items   8.6 -19.9 5.2 97.6 81.6 135 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   29.8 9.9 11.0 84.1 145 209 79.0 79.0   Interest-bearing liabilities   110 0.0 1.2 2.3 11.2 0.5 0.0 0.0   Balance sheet total (assets)   361 371 447 457 399 703 79.0 79.0   Net Debt   110 -2.9 -57.2 -10.8 -73.9 -360 -79.0 -79.0     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   337 318 391 517 530 716 0.0 0.0   Gross profit growth   -15.8% -5.6% 22.9% 32.3% 2.5% 34.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   361 371 447 457 399 703 79 79   Balance sheet change%   -35.1% 2.8% 20.4% 2.2% -12.6% 76.1% -88.8% 0.0%   Added value   13.6 -10.3 12.7 108.5 84.5 138.9 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 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   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   4.0% -3.3% 3.2% 21.0% 15.9% 19.4% 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 %   3.4% -2.3% 3.5% 24.4% 20.3% 25.7% 0.0% 0.0%   ROI %   18.3% -11.3% 129.6% 223.9% 71.6% 77.4% 0.0% 0.0%   ROE %   23.0% -100.1% 10.2% 153.7% 53.2% 58.7% 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 %   8.3% 2.7% 2.5% 18.4% 36.3% 29.7% 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, %   804.0% 28.4% -451.4% -10.0% -87.5% -259.5% 0.0% 0.0%   Gearing %   367.5% 0.0% 10.5% 2.8% 7.7% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.9% 20.9% 1,570.0% 734.6% 78.8% 112.9% 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   0.8 0.8 0.8 1.1 1.4 1.3 0.0 0.0   Current Ratio   1.1 1.0 1.0 1.2 1.6 1.4 0.0 0.0   Cash and cash equivalent   0.0 2.9 58.3 13.1 85.1 360.8 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   29.8 9.9 11.0 84.1 145.1 209.0 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 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   14 -10 13 109 84 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   14 -10 13 109 84 139 0 0   EBIT / employee   14 -10 13 109 84 139 0 0   Net earnings / employee   6 -20 1 73 61 104 0 0