Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hooha 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% 5.6% 5.6%   Bankruptcy risk   10.8% 8.4% 13.1% 7.9% 6.3% 3.4% 14.0% 13.7%   Credit score (0-100)   24 31 17 30 37 53 16 16   Credit rating   BB BB BB BB BBB BBB 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)  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   460 795 243 456 739 951 0.0 0.0   EBITDA   -109 100 -80.8 46.5 140 176 0.0 0.0   EBIT   -119 90.4 -90.8 36.5 130 166 0.0 0.0   Pre-tax profit (PTP)   -133.9 88.4 -97.4 23.9 97.5 122.9 0.0 0.0   Net earnings   -111.9 71.6 -80.6 19.1 71.5 88.6 0.0 0.0   Pre-tax profit without non-rec. items   -134 88.4 -97.4 23.9 97.5 123 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   157 191 110 129 201 289 227 227   Interest-bearing liabilities   126 3.0 0.0 15.2 15.2 15.2 0.0 0.0   Balance sheet total (assets)   608 763 673 689 769 996 227 227   Net Debt   71.7 -83.5 -165 -221 -310 -210 -187 -187     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   460 795 243 456 739 951 0.0 0.0   Gross profit growth   0.0% 72.7% -69.5% 87.9% 62.1% 28.6% -100.0% 0.0%   Employees   0 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% 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)   608 763 673 689 769 996 227 227   Balance sheet change%   0.0% 25.5% -11.8% 2.5% 11.5% 29.5% -77.2% 0.0%   Added value   -108.7 100.4 -80.8 46.5 139.6 175.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   80 -20 -20 -20 -20 -20 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -25.8% 11.4% -37.4% 8.0% 17.5% 17.4% 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 %   -19.4% 13.2% -12.6% 5.8% 17.8% 18.8% 0.0% 0.0%   ROI %   -41.7% 35.3% -53.4% 30.6% 68.9% 61.5% 0.0% 0.0%   ROE %   -71.5% 41.2% -53.6% 15.9% 43.3% 36.2% 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 %   25.7% 25.0% 16.4% 18.7% 26.1% 29.1% 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, %   -65.9% -83.2% 203.8% -475.5% -221.8% -119.3% 0.0% 0.0%   Gearing %   80.7% 1.6% 0.0% 11.7% 7.5% 5.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.1% 3.1% 442.5% 209.3% 212.0% 284.5% 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   0.4 0.2 0.4 0.5 0.7 0.5 0.0 0.0   Current Ratio   1.1 1.3 1.1 1.1 1.3 1.4 0.0 0.0   Cash and cash equivalent   54.6 86.5 164.6 236.1 324.7 224.9 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)   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   66.6 147.0 40.1 73.1 160.8 246.4 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   0 100 -81 23 70 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 100 -81 23 70 88 0 0   EBIT / employee   0 90 -91 18 65 83 0 0   Net earnings / employee   0 72 -81 10 36 44 0 0