Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H+H Nordics 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.0% 5.1% 4.6% 4.8% 1.6% 2.0% 5.2% 4.9%   Credit score (0-100)   14 43 44 44 73 69 43 44   Credit rating   BB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 87.2 2.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   38.1 45,378 51,639 53,616 44,214 22,302 0.0 0.0   EBITDA   20.2 25,300 31,934 32,144 22,128 5,284 0.0 0.0   EBIT   18.5 25,300 31,934 32,144 20,867 3,864 0.0 0.0   Pre-tax profit (PTP)   18.2 19,542.0 24,719.0 24,762.0 20,608.0 3,534.0 0.0 0.0   Net earnings   14.2 19,542.0 24,719.0 24,762.0 16,057.0 2,708.0 0.0 0.0   Pre-tax profit without non-rec. items   18.2 25,300 31,934 32,144 20,608 3,534 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1.9 0.0 0.0 0.0 6,707 11,739 0.0 0.0   Shareholders equity total   19.9 24,400 30,119 30,881 22,938 9,646 9,246 9,246   Interest-bearing liabilities   8.9 0.0 0.0 0.0 20,655 24,496 0.0 0.0   Balance sheet total (assets)   40.2 52,355 62,386 66,260 58,969 42,019 9,246 9,246   Net Debt   8.9 0.0 0.0 0.0 20,649 24,490 -5,460 -5,460     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   38.1 45,378 51,639 53,616 44,214 22,302 0.0 0.0   Gross profit growth   19.1% 118,986.7% 13.8% 3.8% -17.5% -49.6% -100.0% 0.0%   Employees   0 0 0 0 30 25 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -16.7% -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)   40 52,355 62,386 66,260 58,969 42,019 9,246 9,246   Balance sheet change%   -23.9% 130,175.2% 19.2% 6.2% -11.0% -28.7% -78.0% 0.0%   Added value   20.2 25,300.0 31,934.0 32,144.0 20,867.0 5,284.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 -2 0 0 7,966 4,878 -11,739 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   48.7% 55.8% 61.8% 60.0% 47.2% 17.3% 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 %   40.1% 96.6% 55.7% 50.0% 33.5% 7.8% 0.0% 0.0%   ROI %   53.9% 96.6% 55.7% 50.0% 38.0% 9.9% 0.0% 0.0%   ROE %   75.7% 160.1% 90.7% 81.2% 59.7% 16.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   49.4% 100.0% 100.0% 100.0% 38.9% 23.0% 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, %   44.2% 0.0% 0.0% 0.0% 93.3% 463.5% 0.0% 0.0%   Gearing %   44.9% 0.0% 0.0% 0.0% 90.0% 253.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.0% 0.0% 0.0% 3.7% 1.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 0.0 0.0 0.0 1.0 0.5 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.4 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 6.0 6.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   18.3 0.0 0.0 0.0 14,222.0 -4,762.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 696 211 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 738 211 0 0   EBIT / employee   0 0 0 0 696 155 0 0   Net earnings / employee   0 0 0 0 535 108 0 0