Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hvam Tekniq 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  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.0% 0.0% 1.3% 1.0% 0.6% 0.7% 8.8% 8.8%   Credit score (0-100)   0 0 79 85 95 95 28 28   Credit rating   N/A N/A A A AA AA BB BB   Credit limit (kDKK)   0.0 0.0 85.0 1,305.0 2,503.8 2,111.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 8,948 24,095 20,448 24,505 0.0 0.0   EBITDA   0.0 0.0 3,109 10,665 6,260 5,518 0.0 0.0   EBIT   0.0 0.0 3,035 10,605 6,186 5,442 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 3,023.3 13,149.3 9,216.4 6,847.3 0.0 0.0   Net earnings   0.0 0.0 2,356.1 10,807.2 7,832.0 5,609.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 3,023 13,149 9,216 6,847 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 238 218 422 351 0.0 0.0   Shareholders equity total   0.0 0.0 2,866 12,173 14,005 12,115 4,557 4,557   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,219 3,329 0.0 0.0   Balance sheet total (assets)   0.0 0.0 8,353 25,508 30,380 30,924 4,557 4,557   Net Debt   0.0 0.0 -1,250 -9,963 -9,766 -2,794 -4,557 -4,557     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 0.0 8,948 24,095 20,448 24,505 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 169.3% -15.1% 19.8% -100.0% 0.0%   Employees   0 0 6 25 21 27 0 0   Employee growth %   0.0% 0.0% 0.0% 316.7% -16.0% 28.6% -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 8,353 25,508 30,380 30,924 4,557 4,557   Balance sheet change%   0.0% 0.0% 0.0% 205.4% 19.1% 1.8% -85.3% 0.0%   Added value   0.0 0.0 3,108.8 10,665.1 6,246.6 5,518.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 164 -80 131 -148 -351 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  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   0.0% 0.0% 33.9% 44.0% 30.3% 22.2% 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% 36.3% 78.0% 33.0% 22.7% 0.0% 0.0%   ROI %   0.0% 0.0% 85.9% 151.3% 59.9% 40.9% 0.0% 0.0%   ROE %   0.0% 0.0% 82.2% 143.7% 59.8% 43.0% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 34.3% 47.7% 46.1% 39.2% 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% -40.2% -93.4% -156.0% -50.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 8.7% 27.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.5% 4.5% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.6 2.1 2.1 1.7 0.0 0.0   Current Ratio   0.0 0.0 1.6 2.1 2.1 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,249.8 9,962.8 10,985.3 6,122.7 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 0.0 2,920.3 11,916.0 13,193.5 11,257.8 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 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 518 427 297 204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 518 427 298 204 0 0   EBIT / employee   0 0 506 424 295 202 0 0   Net earnings / employee   0 0 393 432 373 208 0 0