Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HEWIKUT A/S 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% 7.6% 7.6%   Bankruptcy risk   3.4% 3.3% 9.8% 3.3% 1.3% 2.9% 9.4% 9.2%   Credit score (0-100)   56 56 25 53 79 57 26 27   Credit rating   BBB BBB BB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 127.6 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   16,573 13,903 11,535 17,058 20,985 13,884 0.0 0.0   EBITDA   509 9.9 -1,534 2,973 1,865 -84.3 0.0 0.0   EBIT   311 -232 -1,757 2,696 1,625 -370 0.0 0.0   Pre-tax profit (PTP)   236.7 -400.4 -1,894.0 2,672.1 1,249.4 -812.3 0.0 0.0   Net earnings   179.3 -327.5 -1,479.7 2,060.3 973.2 -656.4 0.0 0.0   Pre-tax profit without non-rec. items   237 -400 -1,894 2,672 1,249 -812 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   760 690 701 999 1,086 640 0.0 0.0   Shareholders equity total   3,194 2,867 1,387 3,448 4,421 3,764 3,264 3,264   Interest-bearing liabilities   4,347 5,179 4,757 2,064 8,034 6,842 0.0 0.0   Balance sheet total (assets)   12,801 12,703 14,056 16,991 19,455 14,696 3,264 3,264   Net Debt   4,336 5,177 4,756 1,722 6,607 6,451 -3,264 -3,264     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   16,573 13,903 11,535 17,058 20,985 13,884 0.0 0.0   Gross profit growth   -10.1% -16.1% -17.0% 47.9% 23.0% -33.8% -100.0% 0.0%   Employees   32 27 24 24 29 24 0 0   Employee growth %   3.2% -15.6% -11.1% 0.0% 20.8% -17.2% -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)   12,801 12,703 14,056 16,991 19,455 14,696 3,264 3,264   Balance sheet change%   -13.0% -0.8% 10.7% 20.9% 14.5% -24.5% -77.8% 0.0%   Added value   509.2 9.9 -1,534.0 2,972.8 1,902.4 -84.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   71 -313 -212 21 -153 -732 -640 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 -1.0 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 (%)   1.9% -1.7% -15.2% 15.8% 7.7% -2.7% 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 %   3.0% -1.1% -12.4% 18.4% 9.4% -1.4% 0.0% 0.0%   ROI %   5.0% -1.7% -22.3% 46.4% 18.8% -2.1% 0.0% 0.0%   ROE %   3.9% -10.8% -69.6% 85.2% 24.7% -16.0% 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 %   25.8% 23.4% 9.9% 20.3% 22.7% 25.6% 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, %   851.6% 52,192.2% -310.0% 57.9% 354.3% -7,656.8% 0.0% 0.0%   Gearing %   136.1% 180.6% 342.9% 59.9% 181.7% 181.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 5.5% 4.8% 5.3% 9.4% 7.6% 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 1.2 0.9 1.0 1.5 1.5 0.0 0.0   Current Ratio   1.4 1.3 1.1 1.2 1.9 2.2 0.0 0.0   Cash and cash equivalent   11.6 1.3 1.0 341.3 1,427.0 391.5 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   3,226.3 2,963.4 1,294.4 2,661.0 8,598.6 7,344.8 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   16 0 -64 124 66 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 0 -64 124 64 -4 0 0   EBIT / employee   10 -9 -73 112 56 -15 0 0   Net earnings / employee   6 -12 -62 86 34 -27 0 0