Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C. Hardam 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 13.0% 7.8% 9.8% 6.9% 5.4% 14.6% 14.6%   Credit score (0-100)   0 18 30 24 34 42 15 15   Credit rating   N/A 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)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,150 1,450 1,833 3,045 3,164 0.0 0.0   EBITDA   0.0 378 196 167 467 657 0.0 0.0   EBIT   0.0 377 192 159 438 625 0.0 0.0   Pre-tax profit (PTP)   0.0 375.5 188.8 157.0 437.8 628.7 0.0 0.0   Net earnings   0.0 289.6 145.8 118.9 340.1 488.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 376 189 157 438 629 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 16.2 47.9 78.2 106 104 0.0 0.0   Shareholders equity total   0.0 340 285 404 685 923 473 473   Interest-bearing liabilities   0.0 0.0 124 0.0 0.0 61.8 0.0 0.0   Balance sheet total (assets)   0.0 738 718 893 1,649 1,872 473 473   Net Debt   0.0 -143 -308 -215 -753 -765 -473 -473     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 1,150 1,450 1,833 3,045 3,164 0.0 0.0   Gross profit growth   0.0% 0.0% 26.1% 26.4% 66.1% 3.9% -100.0% 0.0%   Employees   0 1 2 2 4 4 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 100.0% 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)   0 738 718 893 1,649 1,872 473 473   Balance sheet change%   0.0% 0.0% -2.8% 24.4% 84.7% 13.5% -74.7% 0.0%   Added value   0.0 378.4 195.8 166.8 445.4 656.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 15 28 23 -1 -34 -104 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 32.8% 13.2% 8.7% 14.4% 19.8% 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 %   0.0% 51.2% 26.3% 19.8% 34.5% 35.7% 0.0% 0.0%   ROI %   0.0% 110.2% 50.6% 38.6% 79.6% 74.8% 0.0% 0.0%   ROE %   0.0% 85.3% 46.7% 34.5% 62.4% 60.7% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 46.0% 39.8% 45.3% 41.6% 49.3% 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, %   0.0% -37.8% -157.1% -129.2% -161.2% -116.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 43.5% 0.0% 0.0% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.5% 3.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.8 1.5 1.6 1.6 1.8 0.0 0.0   Current Ratio   0.0 1.8 1.5 1.6 1.6 1.8 0.0 0.0   Cash and cash equivalent   0.0 143.0 431.7 215.5 753.1 826.8 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 318.5 233.4 301.5 557.2 797.0 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 378 98 83 111 164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 378 98 83 117 164 0 0   EBIT / employee   0 377 96 80 109 156 0 0   Net earnings / employee   0 290 73 59 85 122 0 0