Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HELP PR & KOMMUNIKATION HOLDING 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% 0.6% 0.6%   Bankruptcy risk   0.5% 0.6% 0.5% 0.6% 0.5% 0.6% 7.8% 7.8%   Credit score (0-100)   98 98 99 98 98 97 31 31   Credit rating   AA AA AAA AA AA AA BB BB   Credit limit (kDKK)   7,680.0 7,985.6 8,982.1 10,117.1 10,381.2 11,967.6 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   -400 -678 -385 -476 -412 -504 0.0 0.0   EBITDA   -650 -928 -635 -726 -662 -504 0.0 0.0   EBIT   -650 -928 -635 -726 -662 -504 0.0 0.0   Pre-tax profit (PTP)   5,081.5 13,918.4 9,722.4 25,038.1 -148.3 24,124.9 0.0 0.0   Net earnings   6,468.7 12,140.7 9,230.7 21,328.0 2,434.2 20,752.7 0.0 0.0   Pre-tax profit without non-rec. items   5,082 13,918 9,722 25,038 -148 24,125 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   75,761 81,194 90,314 104,227 106,336 123,589 120,839 120,839   Interest-bearing liabilities   10,159 4,949 6,515 6,217 7,001 1,802 0.0 0.0   Balance sheet total (assets)   86,066 88,490 97,459 114,352 113,428 129,963 120,839 120,839   Net Debt   -55,467 -67,585 -77,412 -90,352 -85,342 -107,777 -120,839 -120,839     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   -400 -678 -385 -476 -412 -504 0.0 0.0   Gross profit growth   -107.9% -69.6% 43.1% -23.5% 13.4% -22.4% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   86,066 88,490 97,459 114,352 113,428 129,963 120,839 120,839   Balance sheet change%   4.7% 2.8% 10.1% 17.3% -0.8% 14.6% -7.0% 0.0%   Added value   -649.7 -927.9 -635.4 -725.9 -661.9 -504.3 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   -3.0 -4.0 -5.0 -5.0 -5.0 -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 (%)   162.6% 136.9% 164.9% 152.5% 160.7% 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 %   14.3% 18.2% 11.0% 24.1% 11.0% 20.3% 0.0% 0.0%   ROI %   14.3% 18.5% 11.2% 24.6% 11.2% 20.7% 0.0% 0.0%   ROE %   8.9% 15.5% 10.8% 21.9% 2.3% 18.1% 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 %   88.0% 91.8% 92.7% 91.1% 93.7% 95.1% 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, %   8,537.8% 7,283.7% 12,182.7% 12,447.5% 12,894.3% 21,371.7% 0.0% 0.0%   Gearing %   13.4% 6.1% 7.2% 6.0% 6.6% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   60.1% 26.1% 9.6% 7.1% 191.9% 13.5% 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   7.2 10.7 12.4 10.3 14.7 19.0 0.0 0.0   Current Ratio   7.2 10.7 12.4 10.3 14.7 19.0 0.0 0.0   Cash and cash equivalent   65,626.3 72,533.4 83,926.9 96,569.3 92,343.0 109,579.4 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   4,244.2 1,310.1 -33.8 -2,458.5 5,671.9 6,627.0 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  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   -650 -928 -635 -726 -662 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -650 -928 -635 -726 -662 0 0 0   EBIT / employee   -650 -928 -635 -726 -662 0 0 0   Net earnings / employee   6,469 12,141 9,231 21,328 2,434 0 0 0