Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hitachi Zosen Inova Denmark 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% 1.5% 1.9%   Bankruptcy risk   0.8% 0.8% 0.8% 0.7% 0.5% 0.5% 7.6% 6.7%   Credit score (0-100)   94 92 91 95 99 99 32 36   Credit rating   AA AA AA AA AAA AAA BB BBB   Credit limit (kDKK)   1,681.2 3,006.5 3,330.3 6,852.1 15,337.3 27,815.8 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   24,490 38,976 40,764 69,765 161,800 240,290 0.0 0.0   EBITDA   4,295 9,423 6,794 23,246 58,028 112,271 0.0 0.0   EBIT   3,093 6,945 5,204 21,508 55,581 108,258 0.0 0.0   Pre-tax profit (PTP)   2,750.3 6,641.3 5,026.4 19,973.0 53,332.7 108,965.3 0.0 0.0   Net earnings   2,127.6 5,138.3 3,904.9 15,568.8 41,586.8 84,975.3 0.0 0.0   Pre-tax profit without non-rec. items   2,750 6,641 5,026 19,973 53,333 108,965 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   3,282 2,640 2,863 1,568 6,989 12,350 0.0 0.0   Shareholders equity total   9,961 15,099 19,504 35,073 76,660 161,635 67,122 67,122   Interest-bearing liabilities   469 543 515 319 38,153 11,426 0.0 0.0   Balance sheet total (assets)   26,518 41,537 43,679 73,788 189,981 295,462 67,122 67,122   Net Debt   -5,699 -19,383 -22,284 -28,152 -4,378 -37,445 -67,122 -67,122     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   24,490 38,976 40,764 69,765 161,800 240,290 0.0 0.0   Gross profit growth   0.0% 59.2% 4.6% 71.1% 131.9% 48.5% -100.0% 0.0%   Employees   28 38 45 61 123 140 0 0   Employee growth %   0.0% 35.7% 18.4% 35.6% 101.6% 13.8% -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)   26,518 41,537 43,679 73,788 189,981 295,462 67,122 67,122   Balance sheet change%   0.0% 56.6% 5.2% 68.9% 157.5% 55.5% -77.3% 0.0%   Added value   4,294.7 9,422.6 6,793.9 23,246.2 57,319.6 112,270.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,080 -3,120 -1,367 -3,033 2,975 1,349 -12,350 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   12.6% 17.8% 12.8% 30.8% 34.4% 45.1% 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 %   11.7% 20.4% 12.6% 36.8% 42.3% 45.2% 0.0% 0.0%   ROI %   24.0% 43.2% 24.6% 70.8% 72.7% 71.5% 0.0% 0.0%   ROE %   21.4% 41.0% 22.6% 57.1% 74.4% 71.3% 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 %   46.4% 39.9% 44.7% 58.3% 44.0% 56.3% 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, %   -132.7% -205.7% -328.0% -121.1% -7.5% -33.4% 0.0% 0.0%   Gearing %   4.7% 3.6% 2.6% 0.9% 49.8% 7.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   146.3% 60.1% 63.8% 391.7% 12.6% 3.5% 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   2.4 1.9 1.8 2.7 1.5 2.2 0.0 0.0   Current Ratio   1.6 1.7 2.0 1.9 1.6 2.4 0.0 0.0   Cash and cash equivalent   6,167.1 19,926.0 22,798.9 28,470.5 42,530.9 48,870.7 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   9,093.4 15,780.0 20,347.3 33,162.2 69,395.4 163,276.4 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   153 248 151 381 466 802 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   153 248 151 381 472 802 0 0   EBIT / employee   110 183 116 353 452 773 0 0   Net earnings / employee   76 135 87 255 338 607 0 0