Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAWI BYG 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.5% 1.5% 1.6% 1.6% 1.8% 8.3% 8.2%   Credit score (0-100)   82 77 75 74 73 72 29 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   153.8 47.7 42.4 22.3 21.4 6.8 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   1,383 1,252 1,384 1,393 1,897 1,699 0.0 0.0   EBITDA   1,383 1,252 1,384 1,393 1,897 1,699 0.0 0.0   EBIT   1,084 952 1,085 1,094 1,598 1,399 0.0 0.0   Pre-tax profit (PTP)   974.0 837.4 963.8 852.8 1,029.7 709.4 0.0 0.0   Net earnings   759.7 653.2 751.7 663.1 803.2 553.1 0.0 0.0   Pre-tax profit without non-rec. items   974 837 964 853 1,030 709 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   23,514 23,214 22,915 22,615 22,316 22,016 0.0 0.0   Shareholders equity total   8,616 9,270 10,021 10,684 11,488 12,041 11,916 11,916   Interest-bearing liabilities   14,194 13,669 13,150 16,132 16,024 16,060 0.0 0.0   Balance sheet total (assets)   25,672 26,224 26,468 30,563 31,458 31,970 11,916 11,916   Net Debt   14,194 13,669 13,150 16,132 16,024 16,060 -11,916 -11,916     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   1,383 1,252 1,384 1,393 1,897 1,699 0.0 0.0   Gross profit growth   14.0% -9.5% 10.6% 0.7% 36.2% -10.5% -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)   25,672 26,224 26,468 30,563 31,458 31,970 11,916 11,916   Balance sheet change%   1.3% 2.2% 0.9% 15.5% 2.9% 1.6% -62.7% 0.0%   Added value   1,383.5 1,251.6 1,384.5 1,393.5 1,897.3 1,698.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -599 -599 -599 -599 -599 -599 -22,016 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   78.3% 76.1% 78.4% 78.5% 84.2% 82.4% 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 %   4.3% 3.7% 4.1% 3.8% 5.2% 4.4% 0.0% 0.0%   ROI %   4.4% 3.8% 4.3% 4.0% 5.4% 4.6% 0.0% 0.0%   ROE %   9.2% 7.3% 7.8% 6.4% 7.2% 4.7% 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 %   33.6% 35.3% 37.9% 35.0% 36.5% 37.7% 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, %   1,026.0% 1,092.1% 949.9% 1,157.7% 844.6% 945.4% 0.0% 0.0%   Gearing %   164.7% 147.5% 131.2% 151.0% 139.5% 133.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.8% 0.9% 1.7% 3.5% 4.3% 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   0.3 0.4 0.4 1.0 1.1 1.1 0.0 0.0   Current Ratio   0.3 0.4 0.4 1.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   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   -5,609.9 -5,122.9 -4,445.8 -298.5 638.1 1,126.8 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 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