Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hashøj Biogas 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% 1.5% 1.5%   Bankruptcy risk   21.1% 6.5% 8.1% 4.5% 11.5% 6.9% 19.3% 19.3%   Credit score (0-100)   5 38 30 45 20 34 7 7   Credit rating   B BBB BB BBB BB BBB B B   Credit limit (kDKK)   0.0 -0.0 -0.0 -0.0 -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 0 0 0 0 0   Gross profit   -6.8 2,551 3,525 3,930 -1,180 -2,615 0.0 0.0   EBITDA   -6.8 -6.4 405 561 -4,212 -5,582 0.0 0.0   EBIT   -6.8 -1,187 -853 95.9 -4,289 -5,632 0.0 0.0   Pre-tax profit (PTP)   -6.8 -1,185.6 -857.5 93.5 -4,390.2 -5,501.9 0.0 0.0   Net earnings   -6.8 -1,185.6 -797.3 -701.0 -2,358.1 -4,059.4 0.0 0.0   Pre-tax profit without non-rec. items   -6.8 -1,186 -858 93.5 -4,390 -5,502 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 2,836 1,578 1,113 2,736 22,971 0.0 0.0   Shareholders equity total   36.7 -1,149 -1,946 -2,647 -5,005 -9,065 -9,115 -9,115   Interest-bearing liabilities   0.0 5,705 6,905 3,291 10,735 33,159 9,115 9,115   Balance sheet total (assets)   41.7 5,351 6,446 6,843 8,449 27,440 0.0 0.0   Net Debt   -41.7 5,631 6,746 349 9,799 32,422 9,115 9,115     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   -6.8 2,551 3,525 3,930 -1,180 -2,615 0.0 0.0   Gross profit growth   -39.5% 0.0% 38.2% 11.5% 0.0% -121.6% 0.0% 0.0%   Employees   1 5 5 5 3 4 0 0   Employee growth %   0.0% 400.0% 0.0% 0.0% -40.0% 33.3% -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)   42 5,351 6,446 6,843 8,449 27,440 0 0   Balance sheet change%   -12.2% 12,736.9% 20.5% 6.2% 23.5% 224.8% -100.0% 0.0%   Added value   -6.8 -6.4 404.9 560.9 -3,824.0 -5,582.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,656 -2,516 -930 1,546 20,185 -22,971 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 -1.0 -2.0 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 (%)   100.0% -46.5% -24.2% 2.4% 363.6% 215.4% 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 %   -15.2% -36.2% -11.5% 1.1% -38.3% -22.0% 0.0% 0.0%   ROI %   -16.9% -40.8% -13.3% 1.4% -49.8% -24.5% 0.0% 0.0%   ROE %   -16.9% -44.0% -13.5% -10.5% -30.8% -22.6% 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 %   88.0% -17.7% -23.2% -27.9% -37.2% -24.8% -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, %   614.6% -87,864.9% 1,666.0% 62.2% -232.7% -580.8% 0.0% 0.0%   Gearing %   0.0% -496.5% -354.8% -124.3% -214.5% -365.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% -0.0% 0.1% 0.0% 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   8.3 0.4 0.6 1.0 0.4 0.1 0.0 0.0   Current Ratio   8.3 0.4 0.6 1.0 0.4 0.1 0.0 0.0   Cash and cash equivalent   41.7 73.3 158.1 2,942.1 936.1 736.8 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   36.7 -3,910.0 -3,343.7 -160.3 -7,741.5 -31,102.1 -4,557.4 -4,557.4   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   -7 -1 81 112 -1,275 -1,396 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -7 -1 81 112 -1,404 -1,396 0 0   EBIT / employee   -7 -237 -171 19 -1,430 -1,408 0 0   Net earnings / employee   -7 -237 -159 -140 -786 -1,015 0 0