Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H+H INTERNATIONAL 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 1.6% 0.5% 1.0% 0.6% 0.6% 4.8% 4.6%   Credit score (0-100)   0 77 98 87 97 96 43 46   Credit rating   N/A A AA A AA AA BBB BBB   Credit limit (kDKK)   0.0 1,489.7 82,193.7 59,777.3 139,809.9 159,218.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 37,976 31,000 36,000 56,000 47,000 0.0 0.0   EBITDA   0.0 -64,080 181,000 -10,000 -13,000 -13,000 0.0 0.0   EBIT   0.0 -64,080 181,000 -10,000 -13,000 -15,000 0.0 0.0   Pre-tax profit (PTP)   0.0 -61,216.0 153,000.0 -20,000.0 127,000.0 113,000.0 0.0 0.0   Net earnings   0.0 -53,079.0 156,000.0 -18,000.0 131,000.0 118,000.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -61,216 153,000 -20,000 127,000 113,000 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 8,000 7,000 0.0 0.0   Shareholders equity total   0.0 601,002 759,000 1,239,000 1,372,000 1,490,000 1,310,000 1,310,000   Interest-bearing liabilities   0.0 385,644 418,000 731,000 872,000 320,000 0.0 0.0   Balance sheet total (assets)   0.0 1,029,508 1,204,000 2,008,000 2,273,000 2,408,000 1,310,000 1,310,000   Net Debt   0.0 385,632 417,000 730,000 686,000 -33,000 -1,307,000 -1,307,000     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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 37,976 31,000 36,000 56,000 47,000 0.0 0.0   Gross profit growth   0.0% 0.0% -18.4% 16.1% 55.6% -16.1% -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 1,029,508 1,204,000 2,008,000 2,273,000 2,408,000 1,310,000 1,310,000   Balance sheet change%   0.0% 0.0% 16.9% 66.8% 13.2% 5.9% -45.6% 0.0%   Added value   0.0 -64,080.0 181,000.0 -10,000.0 -13,000.0 -13,000.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 51 -51 0 8,000 0 -7,000 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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% -168.7% 583.9% -27.8% -23.2% -31.9% 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% -4.5% 18.4% 3.9% 7.4% 5.6% 0.0% 0.0%   ROI %   0.0% -4.7% 19.0% 4.0% 7.5% 5.6% 0.0% 0.0%   ROE %   0.0% -8.8% 22.9% -1.8% 10.0% 8.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 58.4% 63.0% 61.7% 60.4% 61.9% 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, %   0.0% -601.8% 230.4% -7,300.0% -5,276.9% 253.8% 0.0% 0.0%   Gearing %   0.0% 64.2% 55.1% 59.0% 63.6% 21.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.7% 13.2% 14.4% 3.9% 2.9% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.1 0.2 0.0 0.7 1.2 0.0 0.0   Current Ratio   0.0 0.1 0.2 0.0 0.7 1.2 0.0 0.0   Cash and cash equivalent   0.0 12.0 1,000.0 1,000.0 186,000.0 353,000.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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 -77,633.0 -59,000.0 -476,000.0 -104,000.0 66,000.0 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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