Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANSEN GARDINER ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.9% 2.9%   Bankruptcy risk   4.2% 3.6% 2.6% 2.1% 3.5% 2.7% 11.3% 11.2%   Credit score (0-100)   50 54 61 66 53 59 21 22   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 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 2,961 2,726 2,222 2,222 2,222   Gross profit   575 544 1,010 1,260 1,017 823 0.0 0.0   EBITDA   104 23.7 526 592 258 40.6 0.0 0.0   EBIT   93.8 23.4 520 592 258 40.6 0.0 0.0   Pre-tax profit (PTP)   14.5 212.4 609.4 794.3 -11.7 212.1 0.0 0.0   Net earnings   10.1 164.9 474.9 617.9 -9.8 164.5 0.0 0.0   Pre-tax profit without non-rec. items   14.5 212 609 794 -11.7 212 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   1,389 1,446 1,810 2,315 2,191 2,238 1,991 1,991   Interest-bearing liabilities   15.9 19.2 25.8 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,643 1,712 2,486 2,941 2,747 2,622 1,991 1,991   Net Debt   -1,560 -1,565 -1,962 -2,298 -2,414 -2,496 -1,991 -1,991     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 2,961 2,726 2,222 2,222 2,222   Net sales growth   0.0% 0.0% 0.0% 0.0% -7.9% -18.5% 0.0% 0.0%   Gross profit   575 544 1,010 1,260 1,017 823 0.0 0.0   Gross profit growth   -5.5% -5.4% 85.7% 24.8% -19.3% -19.1% -100.0% 0.0%   Employees   1 1 1 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   1,643 1,712 2,486 2,941 2,747 2,622 1,991 1,991   Balance sheet change%   -0.1% 4.1% 45.2% 18.3% -6.6% -4.6% -24.1% 0.0%   Added value   104.0 23.7 525.8 592.4 258.3 40.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 20.0% 9.5% 1.8% 0.0% 0.0%   Investments   -10 -0 -5 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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% 20.0% 9.5% 1.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 20.0% 9.5% 1.8% 0.0% 0.0%   EBIT to gross profit (%)   16.3% 4.3% 51.5% 47.0% 25.4% 4.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 20.9% -0.4% 7.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 20.9% -0.4% 7.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 26.8% -0.4% 9.5% 0.0% 0.0%   ROA %   5.7% 13.3% 29.7% 29.9% 9.1% 1.8% 0.0% 0.0%   ROI %   6.5% 15.5% 37.8% 39.1% 11.5% 2.2% 0.0% 0.0%   ROE %   0.7% 11.6% 29.2% 30.0% -0.4% 7.4% 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 %   84.5% 84.5% 72.8% 78.7% 79.8% 85.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 21.1% 20.4% 17.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -56.5% -68.1% -95.1% -89.6% -89.6%   Net int. bear. debt to EBITDA, %   -1,499.6% -6,595.0% -373.2% -387.9% -934.6% -6,153.2% 0.0% 0.0%   Gearing %   1.1% 1.3% 1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   594.5% 61.2% 62.3% 140.6% 0.0% 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   6.4 6.4 3.7 4.7 4.9 6.8 0.0 0.0   Current Ratio   6.5 6.4 3.7 4.7 4.9 6.8 0.0 0.0   Cash and cash equivalent   1,575.6 1,584.1 1,988.3 2,298.1 2,413.5 2,496.2 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 27.6 40.1 18.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 34.7 20.8 23.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 99.3% 100.8% 118.0% 89.6% 89.6%   Net working capital   149.5 16.0 273.3 560.7 709.9 287.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 18.9% 26.0% 12.9% 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 2,222 0 0   Added value / employee   104 24 526 0 0 41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   104 24 526 0 0 41 0 0   EBIT / employee   94 23 520 0 0 41 0 0   Net earnings / employee   10 165 475 0 0 165 0 0