Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hanssen Logistik 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 1.8% 1.0% 1.1% 0.8% 1.0% 7.8% 7.8%   Credit score (0-100)   90 72 85 83 92 86 31 31   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   3,797.8 26.2 3,306.4 5,023.3 10,247.6 5,457.2 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   8,069 9,372 7,443 8,061 6,817 7,703 0.0 0.0   EBITDA   8,069 9,372 7,443 8,061 6,817 7,703 0.0 0.0   EBIT   8,069 -605 9,725 51,458 11,934 9,130 0.0 0.0   Pre-tax profit (PTP)   7,261.1 -1,354.6 9,427.7 51,198.4 12,112.6 7,117.7 0.0 0.0   Net earnings   5,663.7 -1,078.6 7,378.3 39,940.8 9,447.8 5,551.8 0.0 0.0   Pre-tax profit without non-rec. items   7,261 -1,355 9,428 51,198 12,113 7,118 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   174,245 165,250 145,432 216,400 139,600 141,400 0.0 0.0   Shareholders equity total   50,437 56,858 64,236 104,177 113,625 80,209 60,736 60,736   Interest-bearing liabilities   117,282 102,830 80,712 98,183 51,746 64,619 0.0 0.0   Balance sheet total (assets)   175,383 188,382 152,519 222,852 180,451 160,816 60,736 60,736   Net Debt   116,658 80,309 80,581 97,737 51,065 64,441 -60,736 -60,736     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   8,069 9,372 7,443 8,061 6,817 7,703 0.0 0.0   Gross profit growth   59.1% 16.1% -20.6% 8.3% -15.4% 13.0% -100.0% 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)   175,383 188,382 152,519 222,852 180,451 160,816 60,736 60,736   Balance sheet change%   33.2% 7.4% -19.0% 46.1% -19.0% -10.9% -62.2% 0.0%   Added value   8,068.9 -604.7 9,725.1 51,458.3 11,934.3 9,130.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   44,532 -8,996 -19,818 70,968 -76,800 1,800 -141,400 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   100.0% -6.5% 130.7% 638.4% 175.1% 118.5% 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 %   5.3% -0.3% 5.8% 27.5% 6.4% 5.6% 0.0% 0.0%   ROI %   5.4% -0.4% 6.4% 28.9% 6.7% 5.7% 0.0% 0.0%   ROE %   11.9% -2.0% 12.2% 47.4% 8.7% 5.7% 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 %   28.8% 34.2% 42.1% 46.7% 63.0% 49.9% 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, %   1,445.8% 856.9% 1,082.6% 1,212.5% 749.1% 836.5% 0.0% 0.0%   Gearing %   232.5% 180.9% 125.6% 94.2% 45.5% 80.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.7% 0.4% 0.4% 1.0% 4.1% 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   0.0 1.0 1.0 0.5 9.1 5.3 0.0 0.0   Current Ratio   0.0 0.5 1.0 0.5 9.1 5.3 0.0 0.0   Cash and cash equivalent   624.7 22,521.5 131.0 446.0 681.2 178.5 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   -30,546.3 -21,623.8 -231.3 -5,628.4 36,361.1 15,785.1 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 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