Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HORNE ADVICE 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% 1.6% 1.6%   Bankruptcy risk   17.4% 19.1% 10.7% 8.9% 4.0% 2.2% 11.3% 11.3%   Credit score (0-100)   10 7 23 26 49 64 22 22   Credit rating   B B 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)  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   14.4 144 101 104 1,077 1,283 0.0 0.0   EBITDA   -13.1 19.5 23.6 19.3 509 551 0.0 0.0   EBIT   -13.1 19.5 23.6 19.3 509 551 0.0 0.0   Pre-tax profit (PTP)   -13.1 19.5 23.3 18.9 403.7 757.0 0.0 0.0   Net earnings   -10.2 15.1 17.8 13.6 312.2 590.0 0.0 0.0   Pre-tax profit without non-rec. items   -13.1 19.5 23.3 18.9 404 757 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   15.5 30.6 48.4 61.9 374 764 534 534   Interest-bearing liabilities   11.7 8.6 5.9 0.8 0.0 32.9 0.0 0.0   Balance sheet total (assets)   37.6 54.0 88.6 88.4 666 1,202 534 534   Net Debt   6.3 -17.6 -51.0 -67.0 -462 -984 -534 -534     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   14.4 144 101 104 1,077 1,283 0.0 0.0   Gross profit growth   -43.3% 897.6% -29.9% 2.8% 938.6% 19.2% -100.0% 0.0%   Employees   0 0 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)   38 54 89 88 666 1,202 534 534   Balance sheet change%   -34.1% 43.6% 64.1% -0.2% 654.0% 80.4% -55.6% 0.0%   Added value   -13.1 19.5 23.6 19.3 508.8 550.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 1.0 2.0 3.0 4.0 5.0 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 (%)   -90.7% 13.5% 23.4% 18.6% 47.3% 42.9% 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 %   -27.7% 42.6% 33.1% 21.8% 134.8% 81.1% 0.0% 0.0%   ROI %   -38.7% 58.7% 50.5% 32.9% 232.9% 129.4% 0.0% 0.0%   ROE %   -49.5% 65.5% 45.1% 24.6% 143.2% 103.7% 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 %   41.2% 56.6% 54.6% 70.1% 56.1% 63.6% 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, %   -48.1% -90.5% -216.0% -347.7% -90.9% -178.8% 0.0% 0.0%   Gearing %   75.6% 28.1% 12.2% 1.4% 0.0% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.0% 4.2% 10.6% 25,064.9% 4.0% 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   1.7 2.3 2.1 3.2 2.3 2.7 0.0 0.0   Current Ratio   1.7 2.3 2.1 3.2 2.3 2.7 0.0 0.0   Cash and cash equivalent   5.4 26.2 56.9 67.9 462.3 1,017.3 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   15.5 30.6 44.9 58.4 175.2 77.1 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  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   0 0 24 19 509 551 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 24 19 509 551 0 0   EBIT / employee   0 0 24 19 509 551 0 0   Net earnings / employee   0 0 18 14 312 590 0 0