Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HEARTSTEELING 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.9% 1.9% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.7% 1.5% 1.5% 6.1% 18.2% 17.3%   Credit score (0-100)   0 0 75 78 78 40 8 8   Credit rating   N/A N/A A A A BBB B BB   Credit limit (kDKK)   0.0 0.0 3.3 9.4 8.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 2,077 1,201 1,277 279 0.0 0.0   EBITDA   0.0 0.0 1,564 662 735 58.3 0.0 0.0   EBIT   0.0 0.0 1,429 527 635 28.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,427.1 517.3 624.9 21.3 0.0 0.0   Net earnings   0.0 0.0 1,126.4 401.3 465.6 16.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,427 517 625 21.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 347 243 57.4 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 1,681 1,082 1,047 264 184 184   Interest-bearing liabilities   0.0 0.0 71.2 442 402 250 0.0 0.0   Balance sheet total (assets)   0.0 0.0 2,779 2,035 2,404 791 184 184   Net Debt   0.0 0.0 -1,290 -688 -1,066 202 -154 -154     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 2,077 1,201 1,277 279 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -42.2% 6.3% -78.1% -100.0% 0.0%   Employees   0 0 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)   0 0 2,779 2,035 2,404 791 184 184   Balance sheet change%   0.0% 0.0% 0.0% -26.8% 18.2% -67.1% -76.7% 0.0%   Added value   0.0 0.0 1,564.0 661.8 769.4 58.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 332 -270 -316 -117 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 68.8% 43.9% 49.7% 10.1% 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 %   0.0% 0.0% 51.4% 21.9% 28.6% 1.8% 0.0% 0.0%   ROI %   0.0% 0.0% 80.4% 31.9% 42.4% 2.9% 0.0% 0.0%   ROE %   0.0% 0.0% 67.0% 29.1% 43.7% 2.5% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 60.5% 53.2% 43.6% 33.4% 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, %   0.0% 0.0% -82.5% -104.0% -145.0% 346.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.2% 40.9% 38.4% 94.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.4% 3.8% 2.3% 2.1% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 2.0 1.6 1.6 1.2 0.0 0.0   Current Ratio   0.0 0.0 2.2 1.8 1.7 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,361.0 1,130.2 1,468.5 48.1 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 1,238.2 756.4 941.8 235.7 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,564 662 769 58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,564 662 735 58 0 0   EBIT / employee   0 0 1,429 527 635 28 0 0   Net earnings / employee   0 0 1,126 401 466 17 0 0