Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dance Studio Majken Hauge Petersen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   10.0% 3.3% 2.7% 4.2% 3.8% 6.3% 15.9% 15.7%   Credit score (0-100)   26 56 60 47 51 36 12 12   Credit rating   BB 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)  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   1,751 1,199 1,026 887 1,128 1,058 0.0 0.0   EBITDA   800 643 273 248 586 254 0.0 0.0   EBIT   800 643 273 248 586 254 0.0 0.0   Pre-tax profit (PTP)   798.9 641.8 271.6 240.4 585.5 253.9 0.0 0.0   Net earnings   617.0 502.6 210.2 185.8 455.6 198.0 0.0 0.0   Pre-tax profit without non-rec. items   799 642 272 240 586 254 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   40.0 543 250 226 496 238 0.0 0.0   Interest-bearing liabilities   44.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   306 930 554 474 757 452 0.0 0.0   Net Debt   -24.3 -167 -167 -51.3 -101 -93.8 0.0 0.0     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   1,751 1,199 1,026 887 1,128 1,058 0.0 0.0   Gross profit growth   0.0% -31.5% -14.4% -13.6% 27.2% -6.2% -100.0% 0.0%   Employees   0 6 10 10 1 1 0 0   Employee growth %   0.0% 0.0% 66.7% 0.0% -90.0% 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)   306 930 554 474 757 452 0 0   Balance sheet change%   0.0% 204.0% -40.5% -14.4% 59.7% -40.4% -100.0% 0.0%   Added value   800.5 643.1 272.8 248.0 586.2 253.9 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   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   45.7% 53.6% 26.6% 28.0% 52.0% 24.0% 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 %   261.6% 104.0% 36.8% 48.3% 95.3% 42.0% 0.0% 0.0%   ROI %   949.0% 205.1% 68.8% 104.2% 162.5% 69.2% 0.0% 0.0%   ROE %   1,542.6% 172.5% 53.0% 78.1% 126.3% 54.0% 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 %   13.1% 58.3% 45.2% 47.6% 65.5% 52.7% 0.0% 0.0%   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, %   -3.0% -26.0% -61.2% -20.7% -17.2% -36.9% 0.0% 0.0%   Gearing %   110.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 5.7% 0.0% 0.0% 0.0% 0.0% 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   1.1 2.3 2.2 2.3 5.6 2.9 0.0 0.0   Current Ratio   1.1 2.3 2.2 2.3 5.6 2.9 0.0 0.0   Cash and cash equivalent   68.7 166.9 167.1 51.3 100.8 93.8 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   17.5 520.1 289.1 257.9 603.3 293.9 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 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   0 107 27 25 586 254 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 107 27 25 586 254 0 0   EBIT / employee   0 107 27 25 586 254 0 0   Net earnings / employee   0 84 21 19 456 198 0 0