Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HIPRA NORDIC 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.8% 2.1% 2.0% 2.8% 3.7% 3.2% 7.9% 7.9%   Credit score (0-100)   74 67 67 59 51 55 31 31   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   7.8 0.9 2.4 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,323 10,934 13,921 13,987 14,661 16,462 0.0 0.0   EBITDA   2,194 2,123 3,570 3,523 3,365 4,781 0.0 0.0   EBIT   2,107 2,070 3,550 3,518 3,363 4,781 0.0 0.0   Pre-tax profit (PTP)   2,098.4 2,074.7 3,508.6 3,318.0 3,446.5 4,975.0 0.0 0.0   Net earnings   1,600.4 1,579.8 2,680.0 2,567.7 2,640.5 3,801.3 0.0 0.0   Pre-tax profit without non-rec. items   2,098 2,075 3,509 3,318 3,446 4,975 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   79.5 26.3 6.4 1.5 0.0 0.0 0.0 0.0   Shareholders equity total   8,372 9,952 12,632 15,199 17,840 21,641 17,321 17,321   Interest-bearing liabilities   1,257 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,007 16,377 18,603 19,051 20,968 25,514 17,321 17,321   Net Debt   1,150 -118 -304 -152 -133 -1,366 -17,321 -17,321     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   10,323 10,934 13,921 13,987 14,661 16,462 0.0 0.0   Gross profit growth   10.3% 5.9% 27.3% 0.5% 4.8% 12.3% -100.0% 0.0%   Employees   8 10 11 11 12 12 0 0   Employee growth %   14.3% 25.0% 10.0% 0.0% 9.1% 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)   14,007 16,377 18,603 19,051 20,968 25,514 17,321 17,321   Balance sheet change%   19.0% 16.9% 13.6% 2.4% 10.1% 21.7% -32.1% 0.0%   Added value   2,193.7 2,123.4 3,570.2 3,522.6 3,368.3 4,781.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -145 -106 -40 -10 -3 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   20.4% 18.9% 25.5% 25.1% 22.9% 29.0% 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 %   16.6% 13.9% 20.5% 19.8% 19.8% 23.8% 0.0% 0.0%   ROI %   23.6% 20.6% 30.7% 26.8% 24.0% 28.0% 0.0% 0.0%   ROE %   21.1% 17.2% 23.7% 18.5% 16.0% 19.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   59.8% 60.8% 67.9% 79.8% 85.1% 84.8% 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, %   52.4% -5.5% -8.5% -4.3% -3.9% -28.6% 0.0% 0.0%   Gearing %   15.0% 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 %   2.9% 6.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 1.9 2.3 2.1 4.6 4.0 0.0 0.0   Current Ratio   2.6 2.9 3.1 4.9 6.7 6.6 0.0 0.0   Cash and cash equivalent   107.9 117.7 303.7 151.8 132.9 1,366.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   8,477.6 10,610.8 12,596.4 15,168.9 17,810.9 21,612.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   274 212 325 320 281 398 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   274 212 325 320 280 398 0 0   EBIT / employee   263 207 323 320 280 398 0 0   Net earnings / employee   200 158 244 233 220 317 0 0