Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER HØVRING DRESSMAKER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   6.8% 7.7% 5.7% 14.3% 7.4% 11.4% 18.5% 18.1%   Credit score (0-100)   37 33 40 14 32 20 8 8   Credit rating   BBB BB BBB BB BBB BB B B   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   3,220 2,511 2,095 1,346 2,360 1,786 1,786 1,786   Gross profit   1,855 1,341 1,224 838 1,602 1,195 0.0 0.0   EBITDA   -135 -512 43.8 -131 296 -117 0.0 0.0   EBIT   -153 -512 43.8 -131 296 -117 0.0 0.0   Pre-tax profit (PTP)   -153.0 -511.7 43.8 -131.2 292.8 -117.7 0.0 0.0   Net earnings   -120.3 -399.3 34.3 -102.4 227.6 -91.8 0.0 0.0   Pre-tax profit without non-rec. items   -153 -512 43.8 -131 293 -118 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   1,104 705 739 637 864 773 271 271   Interest-bearing liabilities   48.0 48.0 48.0 48.0 37.7 23.9 0.0 0.0   Balance sheet total (assets)   1,934 1,633 1,938 1,798 1,873 1,298 271 271   Net Debt   -789 -363 -694 -513 -686 -153 -271 -271     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   3,220 2,511 2,095 1,346 2,360 1,786 1,786 1,786   Net sales growth   10.6% -22.0% -16.6% -35.7% 75.4% -24.3% 0.0% 0.0%   Gross profit   1,855 1,341 1,224 838 1,602 1,195 0.0 0.0   Gross profit growth   5.0% -27.7% -8.7% -31.6% 91.2% -25.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   -1,877.6 -1,801.1 -1,430.5 -937.3 -1,298.3 -1,303.7 0.0 0.0   Balance sheet total (assets)   1,934 1,633 1,938 1,798 1,873 1,298 271 271   Balance sheet change%   -0.6% -15.5% 18.7% -7.2% 4.1% -30.7% -79.2% 0.0%   Added value   1,742.1 1,289.4 1,474.2 806.1 1,594.5 1,186.6 0.0 0.0   Added value %   54.1% 51.4% 70.4% 59.9% 67.6% 66.4% 0.0% 0.0%   Investments   -35 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 -3.0 1.0 -1.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 1.0 -1.0 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 %   -4.2% -20.4% 2.1% -9.8% 12.6% -6.6% 0.0% 0.0%   EBIT %   -4.8% -20.4% 2.1% -9.8% 12.6% -6.6% 0.0% 0.0%   EBIT to gross profit (%)   -8.2% -38.2% 3.6% -15.7% 18.5% -9.8% 0.0% 0.0%   Net Earnings %   -3.7% -15.9% 1.6% -7.6% 9.6% -5.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -3.2% -15.9% 1.6% -7.6% 9.6% -5.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   -4.8% -20.4% 2.1% -9.8% 12.4% -6.6% 0.0% 0.0%   ROA %   -7.9% -28.7% 2.5% -7.0% 16.1% -7.4% 0.0% 0.0%   ROI %   -12.6% -53.7% 5.7% -69.2% 119.9% -13.8% 0.0% 0.0%   ROE %   -10.3% -44.1% 4.7% -14.9% 30.3% -11.2% 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 %   57.1% 43.2% 38.1% 22.0% 46.2% 59.5% 100.0% 100.0%   Relative indebtedness %   25.8% 37.0% 57.2% 167.5% 42.7% 29.4% 0.0% 0.0%   Relative net indebtedness %   -0.2% 20.6% 21.8% 125.8% 12.1% 19.5% -15.1% -15.1%   Net int. bear. debt to EBITDA, %   582.1% 71.0% -1,585.5% 391.3% -231.5% 130.7% 0.0% 0.0%   Gearing %   4.3% 6.8% 6.5% 7.5% 4.4% 3.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 8.0% 2.1% 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   1.4 0.9 1.0 0.9 12.9 13.1 0.0 0.0   Current Ratio   2.3 1.8 1.6 1.5 20.1 26.1 0.0 0.0   Cash and cash equivalent   836.7 411.3 741.8 561.5 723.5 176.9 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)   16.9 19.1 25.2 52.1 31.6 35.4 0.0 0.0   Trade creditors turnover (days)   318.8 288.2 191.7 521.7 106.3 137.2 0.0 0.0   Current assets / Net sales %   60.0% 65.0% 92.5% 133.6% 79.3% 72.7% 15.1% 15.1%   Net working capital   1,104.1 704.8 739.1 636.7 1,779.5 1,248.3 0.0 0.0   Net working capital %   34.3% 28.1% 35.3% 47.3% 75.4% 69.9% 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0