Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hauswunder Holding 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.9% 0.7% 4.5% 2.6% 1.5% 3.5% 9.5% 9.5%   Credit score (0-100)   90 94 47 60 75 52 26 26   Credit rating   A AA BBB BBB A BBB BB BB   Credit limit (kDKK)   3,370.9 5,563.1 0.0 0.0 62.9 0.0 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   -176 -74.5 347 -520 -305 -716 0.0 0.0   EBITDA   -2,650 -2,003 -5,585 -4,072 -3,123 -2,842 0.0 0.0   EBIT   -2,712 -2,065 -5,652 -4,219 -3,226 -2,893 0.0 0.0   Pre-tax profit (PTP)   723.9 2,186.1 -5,771.9 -5,088.0 11,223.7 -3,146.7 0.0 0.0   Net earnings   1,304.0 2,726.7 -4,429.1 -3,971.9 12,054.2 -2,454.5 0.0 0.0   Pre-tax profit without non-rec. items   724 2,186 -5,772 -5,088 11,224 -3,147 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   238 176 429 572 223 0.0 0.0 0.0   Shareholders equity total   51,407 60,644 21,276 17,304 21,859 19,404 2,737 2,737   Interest-bearing liabilities   9,492 11,345 22,998 31,566 25,617 0.0 0.0 0.0   Balance sheet total (assets)   62,248 72,065 47,429 49,115 47,525 19,752 2,737 2,737   Net Debt   9,367 7,110 10,118 24,471 23,070 -671 -2,737 -2,737     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   -176 -74.5 347 -520 -305 -716 0.0 0.0   Gross profit growth   0.0% 57.6% 0.0% 0.0% 41.4% -134.8% 0.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   62,248 72,065 47,429 49,115 47,525 19,752 2,737 2,737   Balance sheet change%   826.9% 15.8% -34.2% 3.6% -3.2% -58.4% -86.1% 0.0%   Added value   -2,650.3 -2,003.0 -5,585.2 -4,072.3 -3,079.9 -2,841.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   136 -124 187 -4 -452 -275 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -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 (%)   1,544.4% 2,771.1% -1,630.1% 810.6% 1,057.9% 404.1% 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 %   2.6% 4.2% -8.3% -7.9% 25.3% -7.1% 0.0% 0.0%   ROI %   2.7% 4.2% -8.6% -8.2% 25.4% -7.1% 0.0% 0.0%   ROE %   4.5% 4.9% -10.8% -20.6% 61.6% -11.9% 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 %   82.6% 84.2% 44.9% 35.2% 46.0% 98.2% 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, %   -353.4% -355.0% -181.2% -600.9% -738.7% 23.6% 0.0% 0.0%   Gearing %   18.5% 18.7% 108.1% 182.4% 117.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 6.0% 4.6% 4.6% 3.5% 6.0% 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   0.3 4.2 0.7 0.5 1.0 46.9 0.0 0.0   Current Ratio   0.3 4.2 0.7 0.5 1.0 46.9 0.0 0.0   Cash and cash equivalent   125.1 4,235.1 12,879.7 7,095.1 2,546.8 670.9 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   -7,319.1 6,216.2 -7,679.3 -14,311.1 56.0 15,985.3 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  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   -2,650 -1,001 -2,793 -2,036 -1,540 -1,421 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2,650 -1,001 -2,793 -2,036 -1,562 -1,421 0 0   EBIT / employee   -2,712 -1,032 -2,826 -2,109 -1,613 -1,447 0 0   Net earnings / employee   1,304 1,363 -2,215 -1,986 6,027 -1,227 0 0