Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hoopz.dk 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   3.5% 2.6% 11.6% 5.9% 14.7% 12.3% 13.7% 12.0%   Credit score (0-100)   55 63 22 39 13 18 15 20   Credit rating   BBB BBB BB BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   670 1,397 -787 857 23.2 998 0.0 0.0   EBITDA   514 1,110 -865 857 -708 262 0.0 0.0   EBIT   416 965 -1,010 712 -853 144 0.0 0.0   Pre-tax profit (PTP)   130.9 733.0 -1,221.4 106.5 -959.3 -26.7 0.0 0.0   Net earnings   95.6 573.0 -956.5 -13.9 -1,059.8 -5.5 0.0 0.0   Pre-tax profit without non-rec. items   131 733 -1,221 107 -959 -26.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   427 332 237 142 46.5 63.8 0.0 0.0   Shareholders equity total   1,596 2,169 1,213 1,199 139 134 83.7 83.7   Interest-bearing liabilities   2,099 1,682 1,653 1,462 769 792 116 116   Balance sheet total (assets)   5,959 8,370 5,859 5,955 2,346 3,095 200 200   Net Debt   1,808 706 565 -530 659 584 116 116     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   670 1,397 -787 857 23.2 998 0.0 0.0   Gross profit growth   0.0% 108.6% 0.0% 0.0% -97.3% 4,193.7% -100.0% 0.0%   Employees   2 2 1 1 2 2 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 100.0% 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)   5,959 8,370 5,859 5,955 2,346 3,095 200 200   Balance sheet change%   0.0% 40.4% -30.0% 1.6% -60.6% 31.9% -93.5% 0.0%   Added value   514.4 1,110.1 -864.6 857.2 -707.5 262.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   778 -290 -290 -290 -290 -150 -64 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   62.1% 69.1% 128.3% 83.1% -3,668.3% 14.5% 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 %   7.0% 13.5% -14.2% 12.1% -19.5% 5.5% 0.0% 0.0%   ROI %   10.9% 24.9% -29.6% 25.8% -44.6% 15.4% 0.0% 0.0%   ROE %   6.0% 30.4% -56.6% -1.2% -158.4% -4.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   26.8% 25.9% 20.7% 20.1% 6.0% 4.4% 41.8% 41.8%   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, %   351.6% 63.6% -65.3% -61.8% -93.2% 223.0% 0.0% 0.0%   Gearing %   131.5% 77.5% 136.3% 121.9% 552.2% 592.2% 139.0% 139.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.1% 12.3% 12.7% 38.9% 13.3% 22.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.2 0.4 0.6 0.2 0.2 0.0 0.0   Current Ratio   1.9 1.5 1.5 1.5 1.4 1.3 0.0 0.0   Cash and cash equivalent   290.4 976.4 1,088.1 1,991.3 109.3 207.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,405.9 2,603.4 1,776.7 1,907.1 561.2 573.1 -58.2 -58.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   257 555 -865 857 -354 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   257 555 -865 857 -354 131 0 0   EBIT / employee   208 483 -1,010 712 -426 72 0 0   Net earnings / employee   48 286 -956 -14 -530 -3 0 0