Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HS Holding af 2017 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.5% 0.9% 0.6% 1.3% 0.6% 0.5% 7.6% 7.6%   Credit score (0-100)   78 90 96 80 97 98 32 32   Credit rating   A A AA A AA AAA BB BB   Credit limit (kDKK)   227.3 4,205.3 6,918.1 869.6 5,592.0 6,245.5 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   -138 -139 -106 -151 -165 -164 0.0 0.0   EBITDA   -138 -139 -106 -151 -165 -164 0.0 0.0   EBIT   -138 -139 -106 -151 -165 -164 0.0 0.0   Pre-tax profit (PTP)   -4,540.0 652.1 17,312.8 -9,410.0 8,749.8 9,035.5 0.0 0.0   Net earnings   -5,756.4 553.1 15,366.0 -9,516.0 8,632.7 6,977.5 0.0 0.0   Pre-tax profit without non-rec. items   -4,540 652 17,313 -9,410 8,750 9,036 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   56,871 57,125 71,307 48,791 57,424 63,401 55,401 55,401   Interest-bearing liabilities   5,047 0.0 2,862 2,073 49.2 550 0.0 0.0   Balance sheet total (assets)   69,488 60,679 78,638 50,920 57,528 65,730 55,401 55,401   Net Debt   -54,092 -52,016 -69,863 -46,453 -54,579 -61,718 -55,401 -55,401     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   -138 -139 -106 -151 -165 -164 0.0 0.0   Gross profit growth   50.5% -0.8% 23.7% -42.3% -9.4% 0.2% 0.0% 0.0%   Employees   3 3 3 3 3 3 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)   69,488 60,679 78,638 50,920 57,528 65,730 55,401 55,401   Balance sheet change%   -11.0% -12.7% 29.6% -35.2% 13.0% 14.3% -15.7% 0.0%   Added value   -137.6 -138.7 -105.8 -150.6 -164.8 -164.5 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 0 0 0 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  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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -0.0% 1.7% 25.2% 0.3% 16.2% 14.7% 0.0% 0.0%   ROI %   -0.0% 1.8% 26.8% 0.4% 16.2% 14.9% 0.0% 0.0%   ROE %   -9.6% 1.0% 23.9% -15.8% 16.3% 11.5% 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 %   81.8% 94.1% 90.7% 95.8% 99.8% 96.5% 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, %   39,309.8% 37,494.1% 66,025.3% 30,846.8% 33,118.9% 37,527.5% 0.0% 0.0%   Gearing %   8.9% 0.0% 4.0% 4.2% 0.1% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   64.3% 16.8% 17.7% 390.5% 4.3% 7.4% 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   5.0 15.2 12.2 22.9 530.8 53.5 0.0 0.0   Current Ratio   5.0 15.2 12.2 22.9 530.8 53.5 0.0 0.0   Cash and cash equivalent   59,139.0 52,016.4 72,725.3 48,525.5 54,628.4 62,268.2 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   -8,767.2 -998.9 -2,806.6 -1,738.1 1,929.4 -690.5 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  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   -46 -46 -35 -50 -55 -55 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -46 -46 -35 -50 -55 -55 0 0   EBIT / employee   -46 -46 -35 -50 -55 -55 0 0   Net earnings / employee   -1,919 184 5,122 -3,172 2,878 2,326 0 0