Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PER D. HANSEN HOLDING 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   1.1% 2.7% 1.0% 0.9% 1.2% 5.3% 8.4% 8.4%   Credit score (0-100)   86 61 87 88 81 41 29 29   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   675.2 0.0 1,160.7 1,539.7 508.0 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   -15.5 -15.2 -11.8 -23.0 -38.3 -39.5 0.0 0.0   EBITDA   -15.5 -15.2 -11.8 -23.0 -38.3 -39.5 0.0 0.0   EBIT   -15.5 -15.2 -11.8 -23.0 -38.3 -39.5 0.0 0.0   Pre-tax profit (PTP)   806.7 1.1 1,660.2 1,523.6 2,304.2 -2,711.2 0.0 0.0   Net earnings   755.9 1.1 1,575.0 1,472.6 2,249.2 -2,711.2 0.0 0.0   Pre-tax profit without non-rec. items   807 1.1 1,660 1,524 2,304 -2,711 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   16,537 16,430 17,894 19,254 21,388 18,560 17,571 17,571   Interest-bearing liabilities   17.7 105 87.2 114 0.0 0.3 0.0 0.0   Balance sheet total (assets)   16,757 16,550 18,323 19,808 22,017 18,575 17,571 17,571   Net Debt   -2,731 28.5 -1,839 -3,406 -3,285 -3,211 -17,571 -17,571     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   -15.5 -15.2 -11.8 -23.0 -38.3 -39.5 0.0 0.0   Gross profit growth   13.0% 2.3% 22.1% -94.7% -66.5% -3.1% 0.0% 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)   16,757 16,550 18,323 19,808 22,017 18,575 17,571 17,571   Balance sheet change%   3.9% -1.2% 10.7% 8.1% 11.2% -15.6% -5.4% 0.0%   Added value   -15.5 -15.2 -11.8 -23.0 -38.3 -39.5 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   4.1% 1.3% 9.2% 7.3% 11.9% 9.3% 0.0% 0.0%   ROI %   5.0% 1.7% 9.7% 8.3% 11.5% -13.5% 0.0% 0.0%   ROE %   4.7% 0.0% 9.2% 7.9% 11.1% -13.6% 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 %   98.7% 99.3% 97.7% 97.2% 97.1% 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, %   17,571.9% -187.7% 15,544.3% 14,789.4% 8,570.7% 8,126.6% 0.0% 0.0%   Gearing %   0.1% 0.6% 0.5% 0.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.4% 455.7% 7.4% 34.1% 65.7% 15,203.3% 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   12.5 1.9 5.6 7.3 24.4 947.7 0.0 0.0   Current Ratio   12.5 1.9 5.6 7.3 24.4 947.7 0.0 0.0   Cash and cash equivalent   2,748.5 76.5 1,926.1 3,519.5 3,285.2 3,211.1 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   2,528.0 109.2 1,984.3 3,513.5 14,683.8 14,484.4 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 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