HELVI DESIGN ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  12.8% 2.3% 2.3% 3.0% 3.3%  
Credit score (0-100)  19 64 63 57 54  
Credit rating  BB BBB BBB BBB BBB  
Credit limit (kDKK)  -0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -73.8 85.2 145 151 140  
EBITDA  -73.8 85.2 145 151 140  
EBIT  -75.5 77.9 131 137 121  
Pre-tax profit (PTP)  -107.6 72.0 111.1 90.4 92.0  
Net earnings  -114.6 84.4 88.4 70.1 61.4  
Pre-tax profit without non-rec. items  -108 72.0 111 90.4 92.0  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  612 1,305 1,332 1,642 1,703  
Shareholders equity total  -65.7 18.7 107 177 239  
Interest-bearing liabilities  0.0 0.1 0.0 0.0 0.0  
Balance sheet total (assets)  631 1,485 1,593 1,773 1,851  

Net Debt  -6.9 -130 -180 -65.8 -100  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -73.8 85.2 145 151 140  
Gross profit growth  0.0% 0.0% 70.5% 3.9% -7.1%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  631 1,485 1,593 1,773 1,851  
Balance sheet change%  4.8% 135.2% 7.3% 11.3% 4.4%  
Added value  -73.8 85.2 145.3 151.3 140.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  27 686 12 297 42  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 2.0 3.0 4.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  102.3% 91.4% 90.5% 91.0% 86.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -11.6% 7.1% 9.2% 8.8% 6.9%  
ROI %  -308.6% 10.7% 9.5% 9.5% 7.8%  
ROE %  -33.7% 26.0% 140.5% 49.3% 29.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -9.4% 1.3% 6.7% 10.0% 12.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  9.3% -152.9% -123.5% -43.6% -71.4%  
Gearing %  0.0% 0.6% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 11,209.5% 56,651.4% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 4.7 3.3 0.6 0.5  
Current Ratio  0.0 5.2 3.6 0.7 0.6  
Cash and cash equivalent  6.9 130.4 179.5 65.8 100.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -677.4 145.3 103.2 -68.6 -123.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -74 85 145 151 140  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -74 85 145 151 140  
EBIT / employee  -75 78 131 137 121  
Net earnings / employee  -115 84 88 70 61