Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HC AF 1. OKTOBER 2012 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.1% 1.1% 1.0% 1.0% 1.0% 1.0% 7.6% 7.6%   Credit score (0-100)   86 83 85 86 85 86 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3,540.6 3,046.2 6,065.4 6,893.0 7,447.6 8,114.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 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   -32.5 -36.4 -32.5 -34.1 -35.0 -35.0 0.0 0.0   EBITDA   -32.5 -36.4 -32.5 -34.1 -35.0 -35.0 0.0 0.0   EBIT   -32.5 -36.4 -32.5 -34.1 -35.0 -35.0 0.0 0.0   Pre-tax profit (PTP)   6,458.5 6,866.3 23,164.4 17,102.5 9,451.6 9,999.1 0.0 0.0   Net earnings   6,450.2 6,851.3 23,149.2 17,066.3 9,358.9 9,834.9 0.0 0.0   Pre-tax profit without non-rec. items   6,459 6,866 23,164 17,102 9,452 9,999 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   86,970 93,666 117,788 133,876 142,888 152,349 75,529 75,529   Interest-bearing liabilities   286 291 297 305 314 331 0.0 0.0   Balance sheet total (assets)   87,293 93,994 118,136 134,254 143,330 152,881 75,529 75,529   Net Debt   286 291 297 303 311 330 -75,529 -75,529     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 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   -32.5 -36.4 -32.5 -34.1 -35.0 -35.0 0.0 0.0   Gross profit growth   11.1% -12.1% 10.8% -5.0% -2.6% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   87,293 93,994 118,136 134,254 143,330 152,881 75,529 75,529   Balance sheet change%   5.5% 7.7% 25.7% 13.6% 6.8% 6.7% -50.6% 0.0%   Added value   -32.5 -36.4 -32.5 -34.1 -35.0 -35.0 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  2019 2019/9 2020 2020/9 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 (%)   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 %   7.6% 7.6% 21.8% 13.6% 6.8% 6.8% 0.0% 0.0%   ROI %   7.6% 7.6% 21.9% 13.6% 6.8% 6.8% 0.0% 0.0%   ROE %   7.7% 7.6% 21.9% 13.6% 6.8% 6.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   99.6% 99.7% 99.7% 99.7% 99.7% 99.7% 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, %   -878.7% -797.7% -914.6% -888.2% -889.8% -941.5% 0.0% 0.0%   Gearing %   0.3% 0.3% 0.3% 0.2% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.0% 2.0% 2.0% 3.3% 5.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   16.5 16.5 15.7 36.3 31.9 35.4 0.0 0.0   Current Ratio   16.5 16.5 15.7 36.3 31.9 35.4 0.0 0.0   Cash and cash equivalent   0.2 0.8 0.1 2.3 2.1 1.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 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)   407.1 363.1 407.1 387.7 378.0 378.0 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   5,017.0 5,066.3 5,120.3 13,343.0 13,672.9 18,302.3 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 2019/9 2020 2020/9 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0