Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MADE BY HAND 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   7.6% 6.3% 6.2% 4.2% 13.5% 5.2% 17.9% 17.9%   Credit score (0-100)   33 39 38 47 16 42 8 8   Credit rating   BB BBB BBB BBB BB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,196 2,358 2,442 2,684 822 2,101 0.0 0.0   EBITDA   -490 680 1,018 1,090 -1,165 -91.1 0.0 0.0   EBIT   -842 351 692 964 -1,165 -91.1 0.0 0.0   Pre-tax profit (PTP)   -1,112.8 79.5 472.7 772.1 -1,426.0 -440.1 0.0 0.0   Net earnings   -870.1 61.3 367.8 600.8 -1,472.7 47.9 0.0 0.0   Pre-tax profit without non-rec. items   -1,113 79.5 473 772 -1,426 -440 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   184 112 42.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -2,109 -2,047 -1,680 -1,079 -2,552 -2,504 -2,629 -2,629   Interest-bearing liabilities   5,609 4,897 3,690 5,188 7,282 9,253 2,629 2,629   Balance sheet total (assets)   3,828 3,600 3,077 5,130 5,563 7,180 0.0 0.0   Net Debt   5,609 4,897 3,690 4,210 6,658 8,683 2,629 2,629     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,196 2,358 2,442 2,684 822 2,101 0.0 0.0   Gross profit growth   49.0% 97.1% 3.5% 9.9% -69.4% 155.6% -100.0% 0.0%   Employees   4 5 4 4 4 5 0 0   Employee growth %   33.3% 25.0% -20.0% 0.0% 0.0% 25.0% -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)   3,828 3,600 3,077 5,130 5,563 7,180 0 0   Balance sheet change%   -12.3% -5.9% -14.5% 66.8% 8.4% 29.1% -100.0% 0.0%   Added value   -490.3 680.5 1,018.2 1,089.9 -1,038.9 -91.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -703 -659 -652 -253 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 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -70.4% 14.9% 28.3% 35.9% -141.7% -4.3% 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 %   -14.6% 6.1% 13.4% 17.6% -16.3% -1.0% 0.0% 0.0%   ROI %   -15.5% 6.7% 16.2% 21.7% -18.7% -1.0% 0.0% 0.0%   ROE %   -21.2% 1.6% 11.0% 14.6% -27.5% 0.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -18.3% -18.6% -12.4% -17.6% -31.4% -25.9% -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, %   -1,144.0% 719.6% 362.4% 386.3% -571.4% -9,527.8% 0.0% 0.0%   Gearing %   -266.0% -239.2% -219.7% -480.9% -285.4% -369.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 5.2% 5.2% 4.3% 4.2% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 0.3 0.2 0.3 0.2 0.3 0.0 0.0   Current Ratio   0.6 0.7 0.8 0.8 0.7 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 978.1 624.4 570.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,640.7 -1,214.8 -531.8 -1,058.0 -2,682.7 -2,634.7 -1,314.3 -1,314.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -123 136 255 272 -260 -18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -123 136 255 272 -291 -18 0 0   EBIT / employee   -210 70 173 241 -291 -18 0 0   Net earnings / employee   -218 12 92 150 -368 10 0 0