Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HUNDEMOSESKOV A/S 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 2018/12 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.5% 1.1%   Bankruptcy risk   1.6% 0.8% 0.8% 0.9% 0.7% 0.6% 8.4% 8.1%   Credit score (0-100)   76 91 91 88 95 97 29 30   Credit rating   A A AA A AA AA BB BB   Credit limit (kDKK)   19.2 956.1 942.4 1,113.8 1,557.6 1,667.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   341 1,052 607 619 797 889 0.0 0.0   EBITDA   341 1,052 607 619 749 844 0.0 0.0   EBIT   366 1,052 706 1,872 1,386 1,955 0.0 0.0   Pre-tax profit (PTP)   -2,107.4 269.0 41.5 1,581.5 965.4 1,111.6 0.0 0.0   Net earnings   -2,146.2 242.5 442.6 2,931.1 901.9 712.7 0.0 0.0   Pre-tax profit without non-rec. items   -2,107 269 41.5 1,582 965 1,112 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   42,308 42,308 43,344 39,075 39,040 40,650 0.0 0.0   Shareholders equity total   9,961 10,203 10,646 13,577 14,479 15,192 14,592 14,592   Interest-bearing liabilities   27,020 28,283 27,391 25,355 24,720 24,202 0.0 0.0   Balance sheet total (assets)   43,279 44,993 44,376 42,799 42,371 42,969 14,592 14,592   Net Debt   26,140 25,658 26,404 23,301 21,691 22,109 -14,592 -14,592     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   341 1,052 607 619 797 889 0.0 0.0   Gross profit growth   -36.6% 208.5% -42.3% 2.1% 28.7% 11.4% -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)   43,279 44,993 44,376 42,799 42,371 42,969 14,592 14,592   Balance sheet change%   22.3% 4.0% -1.4% -3.6% -1.0% 1.4% -66.0% 0.0%   Added value   365.9 1,051.6 706.2 1,882.7 1,396.6 1,954.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,658 0 1,036 -4,222 -61 1,565 -40,650 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   107.3% 100.0% 116.4% 302.3% 173.9% 220.0% 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 %   0.9% 2.4% 1.6% 5.6% 3.3% 4.6% 0.0% 0.0%   ROI %   1.0% 2.5% 1.7% 5.8% 3.3% 4.6% 0.0% 0.0%   ROE %   -19.8% 2.4% 4.2% 24.2% 6.4% 4.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   23.0% 22.7% 24.0% 31.7% 34.2% 35.4% 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, %   7,668.4% 2,439.9% 4,353.0% 3,762.2% 2,897.8% 2,620.3% 0.0% 0.0%   Gearing %   271.3% 277.2% 257.3% 186.7% 170.7% 159.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.1% 2.8% 2.4% 3.3% 1.7% 3.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.9 0.4 2.0 3.9 2.8 0.0 0.0   Current Ratio   0.1 0.9 0.4 2.0 3.9 2.8 0.0 0.0   Cash and cash equivalent   879.6 2,624.7 987.2 2,054.1 3,028.5 2,092.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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 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   -7,890.6 -334.9 -1,562.5 1,831.5 2,451.6 1,479.0 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 2018/12 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 0 0 0 0 0 0 0   Added value / employee   0 0 706 1,883 1,397 1,955 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 607 619 749 844 0 0   EBIT / employee   0 0 706 1,872 1,386 1,955 0 0   Net earnings / employee   0 0 443 2,931 902 713 0 0