Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HUNSBALLE 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% 0.5% 0.5%   Bankruptcy risk   8.0% 5.9% 5.5% 5.3% 4.4% 4.6% 11.4% 11.2%   Credit score (0-100)   32 41 41 41 47 45 21 22   Credit rating   BB BBB BBB BBB BBB BBB BB BB   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 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   924 799 1,115 570 1,196 1,099 0.0 0.0   EBITDA   12.5 74.1 319 316 549 568 0.0 0.0   EBIT   12.5 74.1 319 259 491 511 0.0 0.0   Pre-tax profit (PTP)   7.2 38.2 292.0 237.8 462.4 495.5 0.0 0.0   Net earnings   3.7 28.0 226.6 184.8 359.9 387.4 0.0 0.0   Pre-tax profit without non-rec. items   7.2 38.2 292 238 462 496 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 0.0 930 1,090 1,033 975 0.0 0.0   Shareholders equity total   223 251 477 662 1,022 1,310 1,058 1,058   Interest-bearing liabilities   0.0 237 0.0 0.0 0.0 196 0.0 0.0   Balance sheet total (assets)   738 1,112 3,397 3,103 4,736 4,603 1,058 1,058   Net Debt   -7.6 237 -424 -13.7 -26.0 196 -1,058 -1,058     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   924 799 1,115 570 1,196 1,099 0.0 0.0   Gross profit growth   -53.6% -13.5% 39.5% -48.9% 109.9% -8.1% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   738 1,112 3,397 3,103 4,736 4,603 1,058 1,058   Balance sheet change%   42.0% 50.7% 205.6% -8.7% 52.6% -2.8% -77.0% 0.0%   Added value   12.5 74.1 318.8 316.3 548.5 567.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 930 102 -115 -115 -975 0   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 5.0 5.0 5.0 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 (%)   1.3% 9.3% 28.6% 45.4% 41.1% 46.4% 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 %   2.0% 8.0% 14.1% 8.0% 12.5% 10.9% 0.0% 0.0%   ROI %   5.6% 20.8% 64.0% 42.6% 54.5% 38.9% 0.0% 0.0%   ROE %   1.7% 11.8% 62.2% 32.4% 42.7% 33.2% 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 %   30.2% 22.6% 14.1% 21.3% 21.6% 28.5% 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, %   -60.9% 320.0% -132.9% -4.3% -4.7% 34.5% 0.0% 0.0%   Gearing %   0.0% 94.5% 0.0% 0.0% 0.0% 15.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 30.3% 22.7% 0.0% 0.0% 16.0% 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   1.1 0.7 0.7 0.6 0.8 0.9 0.0 0.0   Current Ratio   1.4 1.3 0.9 0.8 1.0 1.1 0.0 0.0   Cash and cash equivalent   7.6 0.0 423.7 13.7 26.0 0.0 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   222.9 250.9 -421.8 -381.7 61.6 358.2 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   0 0 0 0 0 568 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 568 0 0   EBIT / employee   0 0 0 0 0 511 0 0   Net earnings / employee   0 0 0 0 0 387 0 0