Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABC HUNDEUDSTYR 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1% 4.1%   Bankruptcy risk   11.1% 7.9% 13.1% 11.9% 8.3% 7.6% 18.0% 17.9%   Credit score (0-100)   23 32 17 19 29 31 8 8   Credit rating   BB BB BB BB BB BB 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)  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   406 494 320 598 692 650 0.0 0.0   EBITDA   -52.2 122 -113 84.7 125 117 0.0 0.0   EBIT   -52.2 118 -122 75.0 115 107 0.0 0.0   Pre-tax profit (PTP)   -70.5 98.7 -170.4 56.8 86.5 50.8 0.0 0.0   Net earnings   -60.6 74.6 -138.1 40.7 62.4 42.9 0.0 0.0   Pre-tax profit without non-rec. items   -70.5 98.7 -170 56.8 86.5 50.8 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 44.8 35.0 25.2 15.4 5.6 0.0 0.0   Shareholders equity total   18.1 92.8 -45.4 -4.6 57.8 101 -24.3 -24.3   Interest-bearing liabilities   300 188 229 0.0 274 567 24.3 24.3   Balance sheet total (assets)   1,094 1,092 1,217 1,195 1,476 1,631 0.0 0.0   Net Debt   300 187 229 -65.3 260 565 24.3 24.3     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   406 494 320 598 692 650 0.0 0.0   Gross profit growth   15.1% 21.6% -35.1% 86.7% 15.8% -6.1% -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)   1,094 1,092 1,217 1,195 1,476 1,631 0 0   Balance sheet change%   4.5% -0.2% 11.4% -1.8% 23.6% 10.5% -100.0% 0.0%   Added value   -52.2 121.9 -112.7 84.7 124.8 116.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 41 -20 -20 -20 -20 -6 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 1.0 2.0 3.0 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 (%)   -12.9% 23.9% -38.2% 12.5% 16.6% 16.5% 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 %   -4.9% 10.8% -10.4% 6.1% 8.6% 8.2% 0.0% 0.0%   ROI %   -17.2% 39.3% -48.1% 65.5% 69.4% 25.4% 0.0% 0.0%   ROE %   -125.1% 134.6% -21.1% 3.4% 10.0% 54.1% 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 %   1.7% 8.5% -3.6% -0.4% 3.9% 6.2% -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, %   -575.5% 153.8% -202.9% -77.0% 208.6% 483.8% 0.0% 0.0%   Gearing %   1,658.4% 202.3% -504.1% 0.0% 473.8% 563.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 7.8% 23.0% 15.8% 20.9% 18.1% 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   0.3 0.2 0.3 0.2 0.2 0.3 0.0 0.0   Current Ratio   1.0 1.0 0.9 1.0 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.1 0.1 0.2 65.3 13.5 1.5 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   18.1 48.0 -80.4 -29.8 42.4 95.0 -12.2 -12.2   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   -52 122 -113 85 125 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -52 122 -113 85 125 117 0 0   EBIT / employee   -52 118 -122 75 115 107 0 0   Net earnings / employee   -61 75 -138 41 62 43 0 0