Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

European Hunter 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% 1.8% 1.8%   Bankruptcy risk   15.5% 20.3% 15.8% 10.6% 8.0% 9.8% 15.1% 14.8%   Credit score (0-100)   14 6 12 22 30 24 13 14   Credit rating   BB B BB BB 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)  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   328 0 0 0 0 0 0 0   Gross profit   266 401 280 90.3 406 404 0.0 0.0   EBITDA   5.6 127 51.9 16.4 124 340 0.0 0.0   EBIT   5.6 127 51.9 16.4 124 340 0.0 0.0   Pre-tax profit (PTP)   4.7 127.3 50.6 15.1 123.2 340.3 0.0 0.0   Net earnings   3.4 99.3 39.2 11.3 95.7 265.4 0.0 0.0   Pre-tax profit without non-rec. items   4.7 127 50.6 15.1 123 340 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   3.4 103 86.6 51.3 151 305 265 265   Interest-bearing liabilities   0.0 0.0 0.0 0.1 0.1 737 0.0 0.0   Balance sheet total (assets)   137 131 207 99.8 275 1,758 265 265   Net Debt   -110 -129 -207 -98.5 -53.9 -794 -265 -265     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   328 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   266 401 280 90.3 406 404 0.0 0.0   Gross profit growth   0.0% 50.7% -30.3% -67.7% 350.3% -0.7% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -8.0 -63.4 0.0 0.0   Balance sheet total (assets)   137 131 207 100 275 1,758 265 265   Balance sheet change%   0.0% -4.4% 58.3% -51.8% 175.9% 538.2% -84.9% 0.0%   Added value   5.6 127.3 51.9 16.4 132.1 403.6 0.0 0.0   Added value %   1.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 %   1.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   2.1% 31.7% 18.6% 18.2% 30.5% 84.3% 0.0% 0.0%   Net Earnings %   1.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.1% 95.1% 30.7% 10.7% 66.1% 33.5% 0.0% 0.0%   ROI %   160.9% 239.8% 54.8% 23.7% 122.6% 57.1% 0.0% 0.0%   ROE %   100.0% 187.0% 41.4% 16.3% 94.6% 116.3% 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 %   2.5% 78.5% 41.8% 51.4% 54.8% 17.4% 100.0% 100.0%   Relative indebtedness %   40.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   7.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,985.4% -101.0% -399.0% -601.0% -43.5% -233.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.2% 0.1% 241.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2,440.4% 863.5% 0.1% 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   1.0 4.7 1.7 2.1 0.4 2.1 0.0 0.0   Current Ratio   1.0 4.7 1.7 2.1 2.2 2.5 0.0 0.0   Cash and cash equivalent   110.2 128.7 207.1 98.6 54.0 1,531.7 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)   29.7 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 %   41.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   3.4 102.7 86.6 51.3 151.0 1,042.7 0.0 0.0   Net working capital %   1.1% 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   328 0 0 0 0 0 0 0   Added value / employee   6 127 52 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   6 127 52 0 0 0 0 0   EBIT / employee   6 127 52 0 0 0 0 0   Net earnings / employee   3 99 39 0 0 0 0 0