Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HÅNDVÆRK.NU 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5%   Bankruptcy risk   5.6% 5.3% 8.6% 6.8% 8.8% 14.3% 20.2% 17.9%   Credit score (0-100)   43 44 30 35 27 14 5 8   Credit rating   BBB BBB BB BBB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   366 523 62.5 89.4 11.3 -27.2 0.0 0.0   EBITDA   -44.9 110 -102 39.0 -25.1 -58.5 0.0 0.0   EBIT   -69.4 71.0 -118 11.8 -35.8 -68.7 0.0 0.0   Pre-tax profit (PTP)   -71.8 67.7 -122.2 11.6 -35.8 -68.8 0.0 0.0   Net earnings   -56.5 52.3 -95.3 9.1 -47.9 -94.1 0.0 0.0   Pre-tax profit without non-rec. items   -71.8 67.7 -122 11.6 -35.8 -68.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   122 130 71.0 43.8 33.2 23.0 0.0 0.0   Shareholders equity total   270 322 226 236 188 93.5 -31.5 -31.5   Interest-bearing liabilities   34.6 15.5 19.1 24.6 1.7 6.1 31.5 31.5   Balance sheet total (assets)   430 465 298 307 213 114 0.0 0.0   Net Debt   33.3 -7.3 -35.9 -147 -17.3 -41.4 31.5 31.5     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   366 523 62.5 89.4 11.3 -27.2 0.0 0.0   Gross profit growth   -12.7% 42.7% -88.0% 43.1% -87.3% 0.0% 0.0% 0.0%   Employees   0 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)   430 465 298 307 213 114 0 0   Balance sheet change%   -9.6% 8.2% -35.8% 2.9% -30.5% -46.6% -100.0% 0.0%   Added value   -44.9 110.3 -101.6 39.0 -8.6 -58.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2 -31 -76 -54 -21 -20 -23 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -18.9% 13.6% -189.5% 13.2% -315.7% 252.4% 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 %   -15.3% 15.9% -31.1% 3.9% -13.8% -41.9% 0.0% 0.0%   ROI %   -19.9% 22.1% -40.6% 4.7% -15.9% -47.4% 0.0% 0.0%   ROE %   -19.0% 17.7% -34.8% 3.9% -22.6% -66.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   62.7% 69.3% 76.0% 76.8% 87.9% 82.1% -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, %   -74.3% -6.6% 35.3% -377.9% 68.9% 70.7% 0.0% 0.0%   Gearing %   12.8% 4.8% 8.4% 10.4% 0.9% 6.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 13.0% 21.4% 0.9% 0.2% 9.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.9 2.3 3.2 3.7 7.0 4.5 0.0 0.0   Current Ratio   1.9 2.3 3.2 3.7 7.0 4.5 0.0 0.0   Cash and cash equivalent   1.3 22.8 55.0 171.8 19.0 47.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   148.0 192.2 155.5 191.7 154.4 70.5 -15.7 -15.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 110 -102 39 -9 -59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 110 -102 39 -25 -59 0 0   EBIT / employee   0 71 -118 12 -36 -69 0 0   Net earnings / employee   0 52 -95 9 -48 -94 0 0