Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HESUKOM 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 N/A 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.0% 13.1% 15.9% 7.4% 9.9% 9.4% 19.0% 18.7%   Credit score (0-100)   0 19 12 31 24 25 7 7   Credit rating   N/A BB BB BB 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)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 769 173 0 0 0 0 0   Gross profit   0.0 282 197 193 190 127 0.0 0.0   EBITDA   0.0 218 191 154 101 53.4 0.0 0.0   EBIT   0.0 218 191 154 101 53.4 0.0 0.0   Pre-tax profit (PTP)   0.0 218.3 191.1 151.2 99.8 53.1 0.0 0.0   Net earnings   0.0 169.7 149.3 117.5 77.9 41.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 218 191 151 99.8 53.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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   0.0 220 249 217 144 85.9 0.9 0.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 243 269 279 185 107 0.9 0.9   Net Debt   0.0 -183 -261 -216 -171 -76.7 -0.9 -0.9     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 769 173 0 0 0 0 0   Net sales growth   0.0% 0.0% -77.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 282 197 193 190 127 0.0 0.0   Gross profit growth   0.0% 0.0% -30.3% -2.1% -1.5% -32.8% -100.0% 0.0%   Employees   0 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 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 243 269 279 185 107 1 1   Balance sheet change%   0.0% 0.0% 10.4% 3.8% -33.6% -42.0% -99.1% 0.0%   Added value   0.0 218.3 191.5 154.2 101.2 53.4 0.0 0.0   Added value %   0.0% 28.4% 110.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 28.4% 110.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 28.4% 110.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 77.4% 97.4% 80.1% 53.4% 41.9% 0.0% 0.0%   Net Earnings %   0.0% 22.1% 86.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 22.1% 86.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 28.4% 110.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 89.8% 74.8% 56.3% 43.6% 36.5% 0.0% 0.0%   ROI %   0.0% 99.4% 81.7% 66.2% 56.1% 46.4% 0.0% 0.0%   ROE %   0.0% 77.2% 63.7% 50.5% 43.1% 35.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 90.4% 92.7% 77.7% 78.0% 80.0% 100.0% 100.0%   Relative indebtedness %   0.0% 3.0% 11.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -20.8% -139.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -84.0% -136.4% -140.2% -169.4% -143.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 10.4 13.8 4.5 4.5 5.0 0.0 0.0   Current Ratio   0.0 10.4 13.8 4.5 4.5 5.0 0.0 0.0   Cash and cash equivalent   0.0 183.5 261.1 216.1 171.5 76.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 25.6 11.5 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 22.2 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 31.6% 155.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 219.7 249.0 216.6 144.5 85.9 0.0 0.0   Net working capital %   0.0% 28.6% 143.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 769 173 0 0 0 0 0   Added value / employee   0 218 191 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 218 191 0 0 0 0 0   EBIT / employee   0 218 191 0 0 0 0 0   Net earnings / employee   0 170 149 0 0 0 0 0