Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CHR. HANSEN HOLDING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.5% 0.6% 0.5% 0.6% 0.8% 8.8% 8.8%   Credit score (0-100)   0 99 98 99 98 91 27 27   Credit rating   N/A AA AA AAA AA AA BB BB   Credit limit (kEUR)   0.0 61,916.4 56,944.4 50,842.6 45,103.2 45,395.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kEUR)  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 22,900 19,500 22,400 22,700 35,500 0.0 0.0   EBITDA   0.0 1,100 900 1,000 1,100 1,100 0.0 0.0   EBIT   0.0 1,100 900 1,000 1,100 1,100 0.0 0.0   Pre-tax profit (PTP)   0.0 119,900.0 135,700.0 131,100.0 183,300.0 206,800.0 0.0 0.0   Net earnings   0.0 119,500.0 134,600.0 130,800.0 182,600.0 201,700.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 119,900 135,700 131,100 -7,800 -4,800 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 300 0.0 0.0   Shareholders equity total   0.0 621,300 577,100 495,000 447,900 527,800 0.0 0.0   Interest-bearing liabilities   0.0 629,300 670,100 787,500 778,600 1,506,200 1,000 1,000   Balance sheet total (assets)   0.0 1,281,400 1,254,900 1,289,000 1,240,900 2,056,300 1,000 1,000   Net Debt   0.0 621,900 665,700 758,800 756,800 1,493,100 1,000 1,000     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e 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   0.0 22,900 19,500 22,400 22,700 35,500 0.0 0.0   Gross profit growth   0.0% 0.0% -14.8% 14.9% 1.3% 56.4% -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)   0 1,281,400 1,254,900 1,289,000 1,240,900 2,056,300 1,000 1,000   Balance sheet change%   0.0% 0.0% -2.1% 2.7% -3.7% 65.7% -100.0% 0.0%   Added value   0.0 1,100.0 900.0 1,000.0 1,100.0 1,100.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 600 -100 400 0 400 -300 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e 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 (%)   0.0% 4.8% 4.6% 4.5% 4.8% 3.1% 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 %   0.0% 10.7% 12.4% 11.7% 1.1% 5.1% 0.0% 0.0%   ROI %   0.0% 10.8% 12.5% 11.8% 1.1% 5.2% 0.0% 0.0%   ROE %   0.0% 19.2% 22.5% 24.4% 38.7% 41.3% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Equity ratio %   0.0% 48.5% 46.0% 38.4% 36.1% 25.7% 0.0% 0.0%   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, %   0.0% 56,536.4% 73,966.7% 75,880.0% 68,800.0% 135,736.4% 0.0% 0.0%   Gearing %   0.0% 101.3% 116.1% 159.1% 173.8% 285.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.4% 3.3% 2.5% 2.7% 7.8% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e N/A Quick Ratio   0.0 2.0 4.4 0.8 0.5 0.3 0.0 0.0   Current Ratio   0.0 2.0 4.4 0.8 0.5 0.3 0.0 0.0   Cash and cash equivalent   0.0 7,400.0 4,400.0 28,700.0 21,800.0 13,100.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e 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   0.0 69,100.0 103,500.0 -33,200.0 -95,400.0 -672,800.0 -500.0 -500.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019 2019/8 2020 2020/8 2021e N/A 2022e 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