CVR number 29820031
Industry 62.0200 Computer consultancy activities

HYPER-VISION ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  3.1% 2.2% 2.3% 2.6% 2.6%  
Credit score (0-100)  58 65 63 61 60  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.1 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  2,205 2,066 1,187 1,757 438  
EBITDA  1,563 1,409 518 1,074 138  
EBIT  1,550 1,409 518 1,074 138  
Pre-tax profit (PTP)  1,557.1 1,421.4 511.9 1,056.8 134.8  
Net earnings  1,209.9 1,108.0 396.5 818.1 104.7  
Pre-tax profit without non-rec. items  1,557 1,421 512 1,057 135  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,335 1,233 521 943 548  
Interest-bearing liabilities  90.1 95.3 140 12.2 13.2  
Balance sheet total (assets)  2,388 2,727 1,365 1,687 788  
Net Debt  -1,066 -1,188 -466 -1,109 -363  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,205 2,066 1,187 1,757 438  
Gross profit growth  15.5% -6.3% -42.6% 48.0% -75.1%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,388 2,727 1,365 1,687 788  
Balance sheet change%  29.2% 14.2% -49.9% 23.6% -53.3%  
Added value  1,562.7 1,408.6 517.7 1,074.3 138.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -25 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  70.3% 68.2% 43.6% 61.1% 31.6%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  73.8% 55.8% 25.3% 70.4% 11.2%  
ROI %  121.9% 103.7% 52.0% 132.9% 18.2%  
ROE %  112.4% 86.3% 45.2% 111.7% 14.0%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  55.9% 45.2% 38.2% 55.9% 69.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -68.2% -84.3% -90.0% -103.2% -262.2%  
Gearing %  6.7% 7.7% 26.8% 1.3% 2.4%  
Net interest  0 0 0 0 0  
Financing costs %  3.1% 6.7% 4.9% 22.9% 27.8%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  3.4 2.3 1.6 2.3 3.3  
Current Ratio  3.4 2.3 1.6 2.3 3.3  
Cash and cash equivalent  1,156.3 1,282.9 606.0 1,121.1 376.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,682.1 1,546.4 521.4 943.1 547.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  1,563 1,409 518 1,074 138  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  1,563 1,409 518 1,074 138  
EBIT / employee  1,550 1,409 518 1,074 138  
Net earnings / employee  1,210 1,108 396 818 105