Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HUNTERSMAGAZINE.COM 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   15.6% 15.9% 19.1% 21.6% 14.4% 15.7% 16.0% 16.0%   Credit score (0-100)   13 13 7 4 14 11 12 12   Credit rating   BB BB B B BB BB 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   24.0 17.6 216 -84.7 -9.5 41.1 0.0 0.0   EBITDA   24.0 17.6 216 -84.7 -9.5 41.1 0.0 0.0   EBIT   15.0 8.6 207 -93.7 -14.7 41.1 0.0 0.0   Pre-tax profit (PTP)   8.1 2.3 170.9 -93.9 -27.9 168.5 0.0 0.0   Net earnings   8.1 2.3 152.0 -83.5 -35.0 124.9 0.0 0.0   Pre-tax profit without non-rec. items   8.1 2.3 171 -93.9 -27.9 168 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   32.2 23.2 14.2 5.2 0.0 0.0 0.0 0.0   Shareholders equity total   -429 -427 -275 -359 -394 -269 -394 -394   Interest-bearing liabilities   263 251 250 261 300 143 394 394   Balance sheet total (assets)   57.3 67.0 115 46.9 81.3 116 0.0 0.0   Net Debt   263 248 250 247 277 140 394 394     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   24.0 17.6 216 -84.7 -9.5 41.1 0.0 0.0   Gross profit growth   -91.6% -26.9% 1,126.6% 0.0% 88.7% 0.0% -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)   57 67 115 47 81 116 0 0   Balance sheet change%   -76.5% 16.9% 70.9% -59.0% 73.2% 43.3% -100.0% 0.0%   Added value   24.0 17.6 215.5 -84.7 -5.7 41.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -18 -18 -18 -10 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 1.0 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 (%)   62.5% 48.7% 95.8% 110.6% 154.2% 100.0% 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 %   3.2% 1.7% 46.7% -23.3% -3.3% 39.5% 0.0% 0.0%   ROI %   5.6% 3.3% 82.4% -36.3% -5.2% 76.8% 0.0% 0.0%   ROE %   5.4% 3.7% 167.5% -103.4% -54.7% 126.4% 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 %   -76.1% -72.9% -19.9% -70.5% -64.4% -58.0% -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, %   1,092.3% 1,413.5% 116.1% -291.4% -2,903.7% 340.8% 0.0% 0.0%   Gearing %   -61.2% -58.7% -91.0% -72.8% -76.1% -53.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.4% 14.2% 0.4% 4.7% 0.7% 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   0.1 0.2 0.8 0.3 0.4 0.5 0.0 0.0   Current Ratio   0.1 0.2 0.8 0.3 0.4 0.5 0.0 0.0   Cash and cash equivalent   0.0 2.5 0.0 14.1 22.8 2.9 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   -215.0 -203.7 -23.8 -117.1 -147.0 -122.7 -196.8 -196.8   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   24 18 216 -85 -6 41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   24 18 216 -85 -10 41 0 0   EBIT / employee   15 9 207 -94 -15 41 0 0   Net earnings / employee   8 2 152 -83 -35 125 0 0