Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANSEN TRADING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.5% 2.1% 2.2% 1.8% 3.2% 1.8% 9.9% 9.9%   Credit score (0-100)   54 67 65 70 54 71 25 25   Credit rating   BBB A BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.1 0.1 1.4 0.0 1.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   277 230 1,195 1,231 1,176 1,841 0.0 0.0   EBITDA   277 230 2,475 1,231 1,176 1,841 0.0 0.0   EBIT   215 168 1,835 749 694 1,346 0.0 0.0   Pre-tax profit (PTP)   180.0 107.4 1,590.8 487.0 -191.6 382.7 0.0 0.0   Net earnings   140.3 89.3 1,258.3 380.7 -150.1 298.5 0.0 0.0   Pre-tax profit without non-rec. items   180 107 1,591 487 -192 383 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,342 22,843 20,739 20,257 19,774 19,942 0.0 0.0   Shareholders equity total   901 990 2,249 2,629 2,479 2,778 2,698 2,698   Interest-bearing liabilities   1,455 21,628 17,277 16,705 16,536 16,498 0.0 0.0   Balance sheet total (assets)   2,452 23,598 20,872 20,901 20,728 20,977 2,698 2,698   Net Debt   1,350 20,990 17,252 16,259 15,698 15,590 -2,698 -2,698     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   277 230 1,195 1,231 1,176 1,841 0.0 0.0   Gross profit growth   26.8% -17.1% 419.7% 3.1% -4.5% 56.5% -100.0% 0.0%   Employees   0 0 0 1 1 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)   2,452 23,598 20,872 20,901 20,728 20,977 2,698 2,698   Balance sheet change%   1.5% 862.5% -11.6% 0.1% -0.8% 1.2% -87.1% 0.0%   Added value   277.3 229.9 2,475.4 1,231.2 1,176.3 1,840.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -124 20,439 -2,744 -965 -965 -327 -19,942 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   77.6% 73.0% 153.6% 60.8% 59.0% 73.1% 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 %   8.8% 1.3% 8.3% 3.6% 3.3% 6.5% 0.0% 0.0%   ROI %   9.3% 1.4% 8.7% 3.8% 3.6% 6.9% 0.0% 0.0%   ROE %   16.4% 9.4% 77.7% 15.6% -5.9% 11.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   36.7% 4.2% 10.8% 12.6% 12.0% 13.2% 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, %   486.6% 9,130.1% 696.9% 1,320.6% 1,334.5% 846.9% 0.0% 0.0%   Gearing %   161.5% 2,184.1% 768.4% 635.4% 667.0% 594.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 0.6% 1.3% 1.5% 5.3% 5.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.0 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   105.2 638.1 24.8 445.3 838.0 907.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -697.8 -9,134.8 -6,222.8 -5,968.2 -5,842.4 -6,004.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 1,231 1,176 1,841 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,231 1,176 1,841 0 0   EBIT / employee   0 0 0 749 694 1,346 0 0   Net earnings / employee   0 0 0 381 -150 298 0 0