Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hånd i Hånd 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   6.1% 8.5% 6.1% 8.5% 9.0% 21.0% 16.2% 15.9%   Credit score (0-100)   40 30 38 27 27 4 11 12   Credit rating   BBB BB BBB BB BB B 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   1,240 7,201 11,670 14,261 14,667 6,224 0.0 0.0   EBITDA   -249 96.2 466 313 -269 -781 0.0 0.0   EBIT   -267 33.1 358 79.4 -461 -907 0.0 0.0   Pre-tax profit (PTP)   -268.0 -1.9 291.3 -11.2 -772.6 -1,366.7 0.0 0.0   Net earnings   -268.0 -1.9 277.8 -11.2 -641.9 -1,366.7 0.0 0.0   Pre-tax profit without non-rec. items   -268 -1.9 291 -11.2 -773 -1,367 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   312 301 504 1,166 584 387 0.0 0.0   Shareholders equity total   122 120 398 387 -255 -1,622 -1,672 -1,672   Interest-bearing liabilities   765 681 1,298 1,470 1,715 1,937 1,672 1,672   Balance sheet total (assets)   1,303 2,674 7,638 6,822 5,006 4,840 0.0 0.0   Net Debt   576 329 193 828 845 1,136 1,672 1,672     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   1,240 7,201 11,670 14,261 14,667 6,224 0.0 0.0   Gross profit growth   34.6% 481.0% 62.1% 22.2% 2.8% -57.6% -100.0% 0.0%   Employees   0 17 17 0 37 18 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -51.4% -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)   1,303 2,674 7,638 6,822 5,006 4,840 0 0   Balance sheet change%   82.5% 105.2% 185.7% -10.7% -26.6% -3.3% -100.0% 0.0%   Added value   -249.1 96.2 465.7 313.2 -227.2 -781.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   294 -74 96 428 -773 -323 -387 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 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 (%)   -21.6% 0.5% 3.1% 0.6% -3.1% -14.6% 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 %   -26.5% 1.7% 6.9% 1.1% -7.6% -15.5% 0.0% 0.0%   ROI %   -39.4% 3.9% 28.7% 4.5% -25.8% -49.7% 0.0% 0.0%   ROE %   -104.5% -1.6% 107.1% -2.9% -23.8% -27.8% 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 %   9.4% 4.5% 5.2% 5.7% -4.8% -25.1% -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, %   -231.1% 342.3% 41.3% 264.4% -313.6% -145.3% 0.0% 0.0%   Gearing %   625.0% 565.6% 326.0% 379.7% -672.9% -119.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 4.8% 6.8% 6.5% 19.6% 25.2% 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   0.8 0.9 1.0 0.9 0.9 0.7 0.0 0.0   Current Ratio   0.8 0.9 1.0 0.9 0.9 0.7 0.0 0.0   Cash and cash equivalent   189.1 352.0 1,105.5 641.6 869.8 801.1 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   -189.4 -222.4 -161.6 -835.1 -556.2 -1,865.4 -835.8 -835.8   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 6 27 0 -6 -43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 6 27 0 -7 -43 0 0   EBIT / employee   0 2 21 0 -12 -50 0 0   Net earnings / employee   0 -0 16 0 -17 -76 0 0