Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HJ Freelance 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   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   2.8% 3.3% 3.6% 3.0% 2.8% 5.4% 19.5% 19.5%   Credit score (0-100)   61 56 52 56 59 41 6 6   Credit rating   BBB BBB BBB BBB BBB 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   657 600 697 644 532 981 0.0 0.0   EBITDA   158 95.9 207 167 61.1 490 0.0 0.0   EBIT   56.2 -23.3 59.4 86.9 9.4 453 0.0 0.0   Pre-tax profit (PTP)   18.3 -54.2 28.9 62.1 -13.9 434.8 0.0 0.0   Net earnings   18.3 -54.2 28.9 62.1 -13.9 371.0 0.0 0.0   Pre-tax profit without non-rec. items   18.3 -54.2 28.9 62.1 -13.9 435 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   192 134 178 73.7 42.9 0.0 0.0 0.0   Shareholders equity total   393 339 368 430 416 787 0.9 0.9   Interest-bearing liabilities   463 453 390 133 153 0.0 0.0 0.0   Balance sheet total (assets)   991 1,056 874 707 677 890 0.9 0.9   Net Debt   463 453 390 133 153 -394 -0.9 -0.9     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   657 600 697 644 532 981 0.0 0.0   Gross profit growth   67.6% -8.6% 16.2% -7.6% -17.3% 84.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   991 1,056 874 707 677 890 1 1   Balance sheet change%   11.6% 6.6% -17.3% -19.1% -4.2% 31.5% -99.9% 0.0%   Added value   158.2 95.9 207.3 167.5 90.1 489.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -183 -177 -104 -185 -82 -80 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 2.0 3.0 4.0 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 (%)   8.6% -3.9% 8.5% 13.5% 1.8% 46.1% 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 %   6.1% -2.2% 6.2% 11.2% 1.4% 57.5% 0.0% 0.0%   ROI %   7.1% -2.7% 7.7% 13.4% 1.7% 63.5% 0.0% 0.0%   ROE %   4.8% -14.8% 8.2% 15.6% -3.3% 61.7% 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 %   39.7% 32.1% 42.1% 60.8% 61.5% 88.4% 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, %   292.7% 471.8% 188.0% 79.2% 250.7% -80.4% 0.0% 0.0%   Gearing %   117.8% 133.6% 105.9% 30.8% 36.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 7.0% 7.3% 10.0% 16.4% 20.5% 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   1.3 1.3 1.4 2.3 2.4 22.5 0.0 0.0   Current Ratio   1.3 1.3 1.4 2.3 2.4 22.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 393.8 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   201.4 204.6 189.7 356.2 373.1 850.8 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 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   158 96 207 167 90 490 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   158 96 207 167 61 490 0 0   EBIT / employee   56 -23 59 87 9 453 0 0   Net earnings / employee   18 -54 29 62 -14 371 0 0