Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H.J. CHRISTENSEN 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   1.3% 5.3% 4.2% 1.8% 0.7% 1.1% 7.0% 6.9%   Credit score (0-100)   83 44 48 71 93 82 34 35   Credit rating   A BBB BBB A AA A BBB BBB   Credit limit (kDKK)   218.1 0.0 0.0 7.6 1,764.9 701.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,553 4,680 5,789 7,976 13,350 13,130 0.0 0.0   EBITDA   3,466 -727 440 2,410 7,477 6,837 0.0 0.0   EBIT   3,466 -727 440 2,410 7,477 6,837 0.0 0.0   Pre-tax profit (PTP)   3,308.8 -917.5 260.7 2,245.0 7,382.5 6,890.5 0.0 0.0   Net earnings   2,579.6 -716.9 202.1 1,749.5 5,757.1 5,372.6 0.0 0.0   Pre-tax profit without non-rec. items   3,309 -918 261 2,245 7,383 6,890 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   4,080 3,702 3,409 3,889 3,686 3,149 0.0 0.0   Shareholders equity total   8,155 3,283 3,486 5,235 9,792 9,465 8,465 8,465   Interest-bearing liabilities   0.0 726 140 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,881 19,137 16,011 23,138 27,067 33,808 8,465 8,465   Net Debt   -1,974 -3,037 -741 -6,540 -8,195 -14,679 -8,465 -8,465     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   8,553 4,680 5,789 7,976 13,350 13,130 0.0 0.0   Gross profit growth   0.3% -45.3% 23.7% 37.8% 67.4% -1.6% -100.0% 0.0%   Employees   48 52 44 41 42 38 0 0   Employee growth %   6.7% 8.3% -15.4% -6.8% 2.4% -9.5% -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)   23,881 19,137 16,011 23,138 27,067 33,808 8,465 8,465   Balance sheet change%   12.8% -19.9% -16.3% 44.5% 17.0% 24.9% -75.0% 0.0%   Added value   3,465.5 -727.2 439.9 2,409.8 7,476.6 6,836.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -175 -425 -339 434 -203 -537 -3,149 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   40.5% -15.5% 7.6% 30.2% 56.0% 52.1% 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 %   15.4% -3.4% 2.5% 12.3% 29.8% 23.0% 0.0% 0.0%   ROI %   30.1% -8.1% 6.0% 24.1% 58.8% 50.3% 0.0% 0.0%   ROE %   32.4% -12.5% 6.0% 40.1% 76.6% 55.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   34.2% 17.2% 21.5% 22.0% 35.3% 27.4% 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, %   -56.9% 417.6% -168.5% -271.4% -109.6% -214.7% 0.0% 0.0%   Gearing %   0.0% 22.1% 4.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 52.6% 41.4% 235.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.6 1.1 1.6 1.6 2.2 1.7 0.0 0.0   Current Ratio   1.6 1.1 1.7 1.6 2.2 1.8 0.0 0.0   Cash and cash equivalent   1,973.5 3,763.0 881.2 6,539.8 8,195.0 14,679.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   7,706.3 1,386.0 5,052.2 7,476.2 12,948.1 13,189.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   72 -14 10 59 178 180 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 -14 10 59 178 180 0 0   EBIT / employee   72 -14 10 59 178 180 0 0   Net earnings / employee   54 -14 5 43 137 141 0 0