Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HINDBY 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.8% 0.8% 0.7% 0.8% 0.6% 0.7% 16.5% 16.5%   Credit score (0-100)   92 92 96 91 97 92 11 11   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,291.1 2,631.5 3,032.6 2,257.6 3,671.1 2,775.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,293 12,562 3,047 -109 -16.0 -46.7 0.0 0.0   EBITDA   631 11,874 2,446 -62.6 -16.0 -46.7 0.0 0.0   EBIT   631 11,874 2,446 -62.6 -16.0 -46.7 0.0 0.0   Pre-tax profit (PTP)   1,227.2 11,873.0 8,768.1 5,525.0 1,505.4 1,335.3 0.0 0.0   Net earnings   1,083.2 9,256.8 8,190.4 5,497.6 1,499.4 1,334.0 0.0 0.0   Pre-tax profit without non-rec. items   1,227 11,873 8,768 5,525 1,505 1,335 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13,858 23,062 27,299 25,432 37,267 31,272 48.1 48.1   Interest-bearing liabilities   94.3 86.8 25.8 285 1.9 0.0 0.0 0.0   Balance sheet total (assets)   14,380 23,536 28,198 25,824 37,305 31,304 48.1 48.1   Net Debt   -3,422 -3,737 -8,698 -3,646 -1,165 -339 -48.1 -48.1     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,293 12,562 3,047 -109 -16.0 -46.7 0.0 0.0   Gross profit growth   -1.9% 871.4% -75.7% 0.0% 85.4% -192.2% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   14,380 23,536 28,198 25,824 37,305 31,304 48 48   Balance sheet change%   95.3% 63.7% 19.8% -8.4% 44.5% -16.1% -99.8% 0.0%   Added value   631.1 11,873.9 2,445.7 -62.6 -16.0 -46.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,903 -2,516 10,551 -4,839 -13,199 21,414 24,121 -29,699   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   48.8% 94.5% 80.3% 57.3% 100.0% 100.0% 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 %   11.3% 62.6% 34.1% 20.6% 4.8% 3.9% 0.0% 0.0%   ROI %   11.8% 64.0% 34.9% 21.0% 4.8% 3.9% 0.0% 0.0%   ROE %   10.4% 50.1% 32.5% 20.9% 4.8% 3.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   96.4% 98.0% 96.8% 98.5% 99.9% 99.9% 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, %   -542.2% -31.5% -355.7% 5,826.3% 7,292.0% 726.6% 0.0% 0.0%   Gearing %   0.7% 0.4% 0.1% 1.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 0.9% 79.9% 20.1% 14.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   7.0 9.4 12.6 16.1 50.3 46.9 0.0 0.0   Current Ratio   7.0 9.4 12.6 16.1 50.3 46.9 0.0 0.0   Cash and cash equivalent   3,516.1 3,824.2 8,724.3 3,930.9 1,167.1 339.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3,112.4 3,964.2 8,245.7 5,902.2 1,901.6 1,477.6 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   631 11,874 2,446 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   631 11,874 2,446 0 0 0 0 0   EBIT / employee   631 11,874 2,446 0 0 0 0 0   Net earnings / employee   1,083 9,257 8,190 0 0 0 0 0