Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hyggepølsen.dk 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.9% 3.1% 6.3% 16.8% 7.2% 17.6% 20.4% 20.4%   Credit score (0-100)   52 58 37 9 33 8 5 5   Credit rating   BBB BBB BBB BB BBB 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 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   1,289 1,412 110 -2,968 334 -1,520 0.0 0.0   EBITDA   1,105 1,309 71.2 -3,268 -304 -3,042 0.0 0.0   EBIT   197 481 -304 -3,820 -860 -3,569 0.0 0.0   Pre-tax profit (PTP)   157.0 477.3 -320.8 -3,863.7 -955.0 -3,993.1 0.0 0.0   Net earnings   119.1 367.7 -250.6 -3,014.0 -744.9 -3,133.3 0.0 0.0   Pre-tax profit without non-rec. items   157 477 -321 -3,864 -955 -3,993 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   2,394 1,184 2,087 2,033 1,477 1,360 0.0 0.0   Shareholders equity total   3,076 3,443 3,193 179 2,434 -700 -780 -780   Interest-bearing liabilities   1,270 11.2 0.0 3,740 2,211 5,562 780 780   Balance sheet total (assets)   4,662 3,822 5,274 5,045 5,337 5,464 0.0 0.0   Net Debt   937 11.2 -811 3,740 2,211 5,562 780 780     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   1,289 1,412 110 -2,968 334 -1,520 0.0 0.0   Gross profit growth   -2.8% 9.6% -92.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 1 1 1 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 50.0% -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)   4,662 3,822 5,274 5,045 5,337 5,464 0 0   Balance sheet change%   -21.9% -18.0% 38.0% -4.3% 5.8% 2.4% -100.0% 0.0%   Added value   1,105.2 1,309.3 71.2 -3,267.8 -307.0 -3,041.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,526 -2,039 527 -607 -1,112 -644 -1,360 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -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 (%)   15.3% 34.0% -276.4% 128.7% -257.5% 234.9% 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 %   3.8% 11.7% -6.7% -74.0% -16.6% -62.1% 0.0% 0.0%   ROI %   4.9% 12.7% -9.2% -107.4% -20.1% -69.9% 0.0% 0.0%   ROE %   3.9% 11.3% -7.6% -178.8% -57.0% -79.3% 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 %   66.3% 90.1% 60.5% 3.5% 45.6% -11.4% -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, %   84.8% 0.9% -1,138.6% -114.4% -728.4% -182.9% 0.0% 0.0%   Gearing %   41.3% 0.3% 0.0% 2,094.3% 90.9% -794.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.0% 297.2% 2.3% 3.2% 10.9% 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 6.9 0.9 0.3 0.9 0.5 0.0 0.0   Current Ratio   1.4 7.0 1.5 0.6 1.3 0.7 0.0 0.0   Cash and cash equivalent   332.2 0.0 810.6 0.0 0.0 0.0 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   681.4 2,259.2 1,078.8 -1,881.1 929.9 -2,087.0 -389.8 -389.8   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   0 1,309 71 -3,268 -154 -1,014 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,309 71 -3,268 -152 -1,014 0 0   EBIT / employee   0 481 -304 -3,820 -430 -1,190 0 0   Net earnings / employee   0 368 -251 -3,014 -372 -1,044 0 0