Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H & P FRUGTIMPORT 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   5.6% 6.5% 3.1% 3.1% 3.4% 3.9% 7.2% 7.2%   Credit score (0-100)   42 38 56 55 54 49 34 34   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   34,192 25,970 23,235 26,083 29,661 39,056 0.0 0.0   EBITDA   -2,334 1,996 3,239 4,293 6,405 11,385 0.0 0.0   EBIT   -4,252 318 1,534 2,611 4,134 7,299 0.0 0.0   Pre-tax profit (PTP)   -4,360.6 235.4 1,457.2 2,553.9 4,187.0 7,894.4 0.0 0.0   Net earnings   -3,285.9 12.2 1,136.5 1,999.6 3,264.7 6,157.0 0.0 0.0   Pre-tax profit without non-rec. items   -4,361 235 1,457 2,554 4,187 7,894 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   7,845 7,304 8,565 7,465 13,063 9,266 0.0 0.0   Shareholders equity total   20,453 23,765 24,901 26,901 30,166 36,323 23,323 23,323   Interest-bearing liabilities   3,336 6,683 4,362 11,156 11,846 1,734 0.0 0.0   Balance sheet total (assets)   84,441 82,601 71,758 83,687 108,782 103,570 23,323 23,323   Net Debt   3,316 -3,538 812 546 -4,042 -10,351 -23,323 -23,323     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   34,192 25,970 23,235 26,083 29,661 39,056 0.0 0.0   Gross profit growth   -51.4% -24.0% -10.5% 12.3% 13.7% 31.7% -100.0% 0.0%   Employees   64 45 37 40 42 46 0 0   Employee growth %   -50.0% -29.7% -17.8% 8.1% 5.0% 9.5% -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)   84,441 82,601 71,758 83,687 108,782 103,570 23,323 23,323   Balance sheet change%   -40.1% -2.2% -13.1% 16.6% 30.0% -4.8% -77.5% 0.0%   Added value   -2,333.7 1,995.6 3,239.4 4,292.7 5,816.1 11,384.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,023 -2,776 -713 -2,817 3,326 -7,882 -9,266 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   -12.4% 1.2% 6.6% 10.0% 13.9% 18.7% 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 %   -3.7% 0.5% 2.0% 3.4% 4.4% 7.5% 0.0% 0.0%   ROI %   -10.3% 1.7% 5.1% 7.7% 10.4% 19.6% 0.0% 0.0%   ROE %   -14.9% 0.1% 4.7% 7.7% 11.4% 18.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   24.2% 28.8% 34.7% 32.1% 27.7% 35.1% 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, %   -142.1% -177.3% 25.1% 12.7% -63.1% -90.9% 0.0% 0.0%   Gearing %   16.3% 28.1% 17.5% 41.5% 39.3% 4.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 4.4% 1.6% 1.2% 0.3% 1.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.2 1.3 1.3 1.2 1.4 0.0 0.0   Current Ratio   1.2 1.3 1.4 1.4 1.2 1.5 0.0 0.0   Cash and cash equivalent   19.6 10,220.7 3,549.7 10,610.2 15,888.8 12,084.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   12,249.2 17,093.6 16,955.9 20,000.9 18,590.3 19,572.8 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -36 44 88 107 138 247 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -36 44 88 107 153 247 0 0   EBIT / employee   -66 7 41 65 98 159 0 0   Net earnings / employee   -51 0 31 50 78 134 0 0