Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Huse | By Winther 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   6.6% 5.9% 7.7% 6.1% 2.8% 2.0% 12.1% 11.8%   Credit score (0-100)   37 40 32 37 59 67 20 20   Credit rating   BBB BBB BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   264 448 416 537 812 632 0.0 0.0   EBITDA   156 12.6 2.9 43.9 411 241 0.0 0.0   EBIT   156 12.6 2.9 43.9 410 225 0.0 0.0   Pre-tax profit (PTP)   153.1 11.4 1.6 -1.8 405.2 227.7 0.0 0.0   Net earnings   119.4 8.6 2.1 -2.4 315.8 175.0 0.0 0.0   Pre-tax profit without non-rec. items   153 11.4 1.6 -1.8 405 228 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 79.7 82.5 0.0 0.0   Shareholders equity total   92.6 101 109 107 423 598 548 548   Interest-bearing liabilities   0.0 0.0 0.9 6.7 0.0 0.0 0.0 0.0   Balance sheet total (assets)   188 351 303 586 918 1,250 548 548   Net Debt   -99.7 -74.4 -35.1 -161 -691 -597 -548 -548     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   264 448 416 537 812 632 0.0 0.0   Gross profit growth   131.6% 69.3% -7.0% 29.1% 51.1% -22.3% -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)   188 351 303 586 918 1,250 548 548   Balance sheet change%   -68.8% 87.1% -13.7% 93.2% 56.7% 36.2% -56.2% 0.0%   Added value   156.1 12.6 2.9 43.9 409.7 241.1 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 78 -13 -82 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   59.0% 2.8% 0.7% 8.2% 50.4% 35.6% 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 %   38.3% 4.7% 0.9% 9.9% 54.5% 21.0% 0.0% 0.0%   ROI %   61.9% 13.0% 2.8% 39.2% 151.6% 42.3% 0.0% 0.0%   ROE %   34.4% 8.8% 2.0% -2.2% 119.2% 34.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   49.3% 28.8% 36.1% 18.3% 46.1% 47.8% 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, %   -63.9% -591.0% -1,188.7% -365.9% -168.2% -247.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.9% 6.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 0.0% 282.5% 1,201.7% 136.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.7 1.4 1.6 1.2 1.7 1.9 0.0 0.0   Current Ratio   2.7 1.4 1.6 1.2 1.7 1.9 0.0 0.0   Cash and cash equivalent   99.7 74.4 36.0 167.3 691.3 596.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   119.1 101.2 109.4 107.0 347.3 517.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   156 13 3 44 410 241 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   156 13 3 44 411 241 0 0   EBIT / employee   156 13 3 44 410 225 0 0   Net earnings / employee   119 9 2 -2 316 175 0 0