Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H20 CONTAINER TEC ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   0.9% 1.0% 0.6% 0.8% 1.6% 4.4% 9.2% 7.6%   Credit score (0-100)   91 88 97 92 72 47 26 9   Credit rating   A A A A BBB BB B B   Credit limit (kDKK)   1,406.8 968.2 1,890.1 1,784.8 42.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -263 -149 -175 -210 -71.5 -123 0.0 0.0   EBITDA   -587 -348 -358 -394 -329 -463 0.0 0.0   EBIT   -597 -381 -424 -460 -389 -463 0.0 0.0   Pre-tax profit (PTP)   732.4 -804.8 2,295.4 804.3 3,293.7 -4,094.3 0.0 0.0   Net earnings   637.3 -541.7 1,847.3 704.4 2,592.7 -3,214.8 0.0 0.0   Pre-tax profit without non-rec. items   732 -805 2,295 804 3,294 -4,094 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 297 231 165 0.0 0.0 0.0 0.0   Shareholders equity total   18,686 18,045 19,792 20,396 22,954 19,699 19,179 19,179   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   18,821 18,126 20,104 20,829 24,004 20,307 19,179 19,179   Net Debt   -15,848 -13,539 -16,553 -17,758 -23,848 -19,300 -19,179 -19,179     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -263 -149 -175 -210 -71.5 -123 0.0 0.0   Gross profit growth   -14.7% 43.3% -17.1% -20.3% 66.0% -72.3% 0.0% 0.0%   Employees   1 1 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)   18,821 18,126 20,104 20,829 24,004 20,307 19,179 19,179   Balance sheet change%   3.6% -3.7% 10.9% 3.6% 15.2% -15.4% -5.6% 0.0%   Added value   -596.6 -380.9 -424.5 -460.2 -389.2 -463.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 264 -132 -132 -226 0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   226.6% 255.0% 242.6% 218.7% 544.4% 376.2% 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 %   4.0% 1.3% 12.0% 4.0% 14.8% -0.3% 0.0% 0.0%   ROI %   4.0% 1.3% 12.2% 4.1% 15.3% -0.3% 0.0% 0.0%   ROE %   3.5% -2.9% 9.8% 3.5% 12.0% -15.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   99.3% 99.5% 98.4% 97.9% 95.6% 97.0% 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, %   2,701.5% 3,892.0% 4,617.3% 4,504.9% 7,254.3% 4,165.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   121.3 175.1 56.5 42.8 22.9 33.4 0.0 0.0   Current Ratio   121.3 175.1 56.5 42.8 22.9 33.4 0.0 0.0   Cash and cash equivalent   15,848.0 13,538.6 16,552.8 17,758.0 23,847.5 19,299.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   592.6 979.8 771.1 726.8 417.1 589.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -597 -381 -424 -460 -389 -463 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -587 -348 -358 -394 -329 -463 0 0   EBIT / employee   -597 -381 -424 -460 -389 -463 0 0   Net earnings / employee   637 -542 1,847 704 2,593 -3,215 0 0