Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANSEN GARMENTS 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% 1.9% 1.9%   Bankruptcy risk   3.2% 2.9% 1.6% 1.6% 1.0% 1.5% 9.4% 9.2%   Credit score (0-100)   57 59 75 73 87 75 26 27   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 9.5 8.0 288.3 20.3 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   2,037 1,919 2,627 3,189 3,321 3,218 0.0 0.0   EBITDA   223 259 870 893 818 518 0.0 0.0   EBIT   204 249 860 878 803 509 0.0 0.0   Pre-tax profit (PTP)   158.8 197.7 812.3 821.3 771.2 497.5 0.0 0.0   Net earnings   118.5 150.7 626.7 635.9 595.7 377.1 0.0 0.0   Pre-tax profit without non-rec. items   159 198 812 821 771 497 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   27.0 35.3 41.5 26.8 12.1 3.5 0.0 0.0   Shareholders equity total   852 923 1,550 2,186 2,281 2,158 1,608 1,608   Interest-bearing liabilities   248 290 295 271 982 1,604 0.0 0.0   Balance sheet total (assets)   3,280 3,375 4,180 4,326 5,028 5,395 1,608 1,608   Net Debt   -1,607 -1,772 -3,301 -3,132 -2,507 -2,837 -1,608 -1,608     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   2,037 1,919 2,627 3,189 3,321 3,218 0.0 0.0   Gross profit growth   0.0% -5.8% 36.9% 21.4% 4.1% -3.1% -100.0% 0.0%   Employees   4 4 5 5 6 6 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% 20.0% 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)   3,280 3,375 4,180 4,326 5,028 5,395 1,608 1,608   Balance sheet change%   15.2% 2.9% 23.9% 3.5% 16.2% 7.3% -70.2% 0.0%   Added value   222.9 259.4 870.2 892.9 818.1 517.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -37 -2 -4 -29 -29 -17 -3 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 (%)   10.0% 13.0% 32.7% 27.5% 24.2% 15.8% 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 %   6.7% 7.5% 22.8% 20.6% 17.2% 9.9% 0.0% 0.0%   ROI %   19.1% 20.8% 55.5% 40.5% 27.9% 14.6% 0.0% 0.0%   ROE %   14.0% 17.0% 50.7% 34.0% 26.7% 17.0% 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 %   26.0% 27.4% 37.1% 50.5% 45.4% 40.0% 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, %   -721.0% -683.3% -379.3% -350.8% -306.4% -548.0% 0.0% 0.0%   Gearing %   29.1% 31.4% 19.0% 12.4% 43.0% 74.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.3% 19.0% 16.7% 20.1% 5.3% 1.6% 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   1.0 1.0 1.4 1.8 1.6 1.5 0.0 0.0   Current Ratio   1.3 1.3 1.5 1.9 1.7 1.6 0.0 0.0   Cash and cash equivalent   1,855.1 2,062.2 3,595.1 3,403.1 3,488.9 4,441.2 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 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   666.8 719.7 1,325.0 1,920.1 2,009.7 1,888.7 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   56 65 174 179 136 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 65 174 179 136 86 0 0   EBIT / employee   51 62 172 176 134 85 0 0   Net earnings / employee   30 38 125 127 99 63 0 0