Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hoppe.beer 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% 1.5% 1.5%   Bankruptcy risk   9.5% 10.0% 6.3% 4.8% 12.6% 19.6% 20.4% 20.4%   Credit score (0-100)   27 26 37 43 18 5 5 5   Credit rating   BB BB BBB BBB BB B 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 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   137 1.0 77.0 346 108 -79.5 0.0 0.0   EBITDA   137 1.0 77.0 287 -29.0 -187 0.0 0.0   EBIT   116 -20.0 51.0 282 -58.0 -237 0.0 0.0   Pre-tax profit (PTP)   95.0 -42.0 28.0 255.0 -87.0 -266.1 0.0 0.0   Net earnings   95.0 -42.0 28.0 255.0 -87.0 -266.1 0.0 0.0   Pre-tax profit without non-rec. items   95.0 -42.0 28.0 255 -87.0 -266 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   42.0 21.0 33.0 28.0 208 159 0.0 0.0   Shareholders equity total   -132 -174 -146 109 22.0 -245 -357 -357   Interest-bearing liabilities   0.0 573 578 551 0.0 0.0 357 357   Balance sheet total (assets)   437 421 449 735 811 591 0.0 0.0   Net Debt   -107 448 463 351 -100 -44.2 357 357     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   137 1.0 77.0 346 108 -79.5 0.0 0.0   Gross profit growth   0.0% -99.3% 7,600.0% 349.4% -68.8% 0.0% 0.0% 0.0%   Employees   0 0 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   437 421 449 735 811 591 0 0   Balance sheet change%   42.3% -3.7% 6.7% 63.7% 10.3% -27.1% -100.0% 0.0%   Added value   137.0 1.0 77.0 287.0 -53.0 -187.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -41 -42 -14 -10 151 -99 -159 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 -1.0 -2.0 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 (%)   84.7% -2,000.0% 66.2% 81.5% -53.7% 297.8% 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 %   21.0% -3.4% 8.6% 42.4% -7.5% -28.8% 0.0% 0.0%   ROI %   0.0% -7.0% 8.9% 45.6% -17.0% -2,152.5% 0.0% 0.0%   ROE %   25.5% -9.8% 6.4% 91.4% -132.8% -86.8% 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 %   -23.2% -29.2% -24.5% 14.8% 2.7% -29.3% -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, %   -78.1% 44,800.0% 601.3% 122.3% 344.8% 23.6% 0.0% 0.0%   Gearing %   0.0% -329.3% -395.9% 505.5% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.7% 4.0% 4.8% 10.5% 0.0% 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   0.2 0.2 0.2 0.3 0.2 0.1 0.0 0.0   Current Ratio   0.6 0.6 0.6 1.1 0.7 0.5 0.0 0.0   Cash and cash equivalent   107.0 125.0 115.0 200.0 100.0 44.2 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   -223.0 -244.0 -228.0 32.0 -235.0 -452.3 -178.3 -178.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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 0 77 287 -53 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 77 287 -29 0 0 0   EBIT / employee   0 0 51 282 -58 0 0 0   Net earnings / employee   0 0 28 255 -87 0 0 0