Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HIPS DANCE STUDIOS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   14.7% 13.0% 21.0% 13.7% 15.9% 15.0% 14.6% 13.2%   Credit score (0-100)   16 19 6 16 11 13 14 3   Credit rating   B B C B B B B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 1,498 1,251 1,210 1,180 1,180 1,180   Gross profit   653 733 769 623 609 427 0.0 0.0   EBITDA   64.7 66.5 95.2 -26.2 45.4 -155 0.0 0.0   EBIT   58.0 59.8 95.2 -26.2 45.4 -155 0.0 0.0   Pre-tax profit (PTP)   35.9 50.6 68.2 -34.0 35.3 -184.1 0.0 0.0   Net earnings   28.8 40.2 54.4 -25.6 29.5 -144.3 0.0 0.0   Pre-tax profit without non-rec. items   35.9 50.6 68.2 -34.0 35.3 -184 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   6.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -131 -91.1 -36.7 -62.3 -32.9 -177 -1,180 -1,180   Interest-bearing liabilities   161 120 101 97.0 136 301 1,180 1,180   Balance sheet total (assets)   127 110 118 127 121 167 0.0 0.0   Net Debt   160 119 99.8 96.0 135 301 1,180 1,180     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 1,498 1,251 1,210 1,180 1,180 1,180   Net sales growth   -100.0% 0.0% 0.0% -16.5% -3.2% -2.5% 0.0% 0.0%   Gross profit   653 733 769 623 609 427 0.0 0.0   Gross profit growth   -15.8% 12.2% 4.9% -19.0% -2.1% -29.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   127 110 118 127 121 167 0 0   Balance sheet change%   -45.9% -13.5% 7.6% 7.0% -4.6% 38.4% -100.0% 0.0%   Added value   64.7 66.5 95.2 -26.2 45.4 -154.5 0.0 0.0   Added value %   0.0% 0.0% 6.4% -2.1% 3.7% -13.1% 0.0% 0.0%   Investments   -14 -14 0 0 0 0 0 0   Net sales trend   -1.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 6.4% -2.1% 3.7% -13.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 6.4% -2.1% 3.7% -13.1% 0.0% 0.0%   EBIT to gross profit (%)   8.9% 8.2% 12.4% -4.2% 7.4% -36.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 3.6% -2.0% 2.4% -12.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 3.6% -2.0% 2.4% -12.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 4.6% -2.7% 2.9% -15.6% 0.0% 0.0%   ROA %   17.7% 26.0% 53.5% -15.2% 26.5% -62.1% 0.0% 0.0%   ROI %   31.1% 42.6% 86.3% -26.5% 38.9% -70.7% 0.0% 0.0%   ROE %   15.9% 33.9% 47.7% -20.9% 23.8% -100.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -50.8% -45.3% -23.7% -33.0% -21.4% -51.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 10.3% 15.1% 12.7% 29.2% 100.0% 100.0%   Relative net indebtedness %   0.0% 0.0% 10.3% 15.0% 12.6% 29.2% 100.0% 100.0%   Net int. bear. debt to EBITDA, %   246.8% 178.4% 104.8% -366.1% 298.4% -194.6% 0.0% 0.0%   Gearing %   -122.5% -131.4% -274.8% -155.7% -415.3% -169.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.9% 6.5% 24.5% 7.8% 8.7% 13.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.2 0.2 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   1.1 1.1 1.1 1.1 1.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 2.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 6.3 14.5 7.6 12.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 2.2% 3.3% 3.0% 7.0% 0.0% 0.0%   Net working capital   -200.7 -153.8 -121.5 -147.2 -117.7 -261.9 -589.9 -589.9   Net working capital %   0.0% 0.0% -8.1% -11.8% -9.7% -22.2% -50.0% -50.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0