Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hansen & Maach Trading 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   9.4% 2.3% 1.5% 1.7% 3.0% 1.6% 11.4% 11.4%   Credit score (0-100)   27 66 77 72 57 73 21 21   Credit rating   BB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 11.5 1.6 0.0 2.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -10.8 16.4 110 -7.6 -249 414 0.0 0.0   EBITDA   -10.8 16.4 110 -7.6 -249 414 0.0 0.0   EBIT   -10.8 16.4 1,988 -7.6 -249 414 0.0 0.0   Pre-tax profit (PTP)   -10.8 -33.6 1,780.5 -116.0 -572.7 -116.5 0.0 0.0   Net earnings   -10.8 -23.9 1,388.8 -90.5 -446.7 -90.9 0.0 0.0   Pre-tax profit without non-rec. items   -10.8 -33.6 1,781 -116 -573 -116 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 5,771 8,000 9,271 10,491 13,294 0.0 0.0   Shareholders equity total   39.2 15.3 1,404 1,314 867 776 726 726   Interest-bearing liabilities   0.0 4,110 4,263 5,933 7,157 11,973 0.0 0.0   Balance sheet total (assets)   41.1 5,861 8,050 9,789 10,586 13,437 726 726   Net Debt   -41.1 4,053 4,259 5,462 7,157 11,973 -726 -726     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -10.8 16.4 110 -7.6 -249 414 0.0 0.0   Gross profit growth   0.0% 0.0% 568.8% 0.0% -3,161.2% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   41 5,861 8,050 9,789 10,586 13,437 726 726   Balance sheet change%   0.0% 14,165.0% 37.4% 21.6% 8.1% 26.9% -94.6% 0.0%   Added value   -10.8 16.4 1,987.7 -7.6 -249.4 413.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 5,771 2,229 1,271 1,220 2,802 -13,294 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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% 100.0% 1,808.3% 100.0% 100.0% 100.0% 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 %   -26.3% 0.6% 28.6% 1.8% -2.4% 3.4% 0.0% 0.0%   ROI %   -27.5% 0.8% 38.4% 2.4% -3.1% 3.8% 0.0% 0.0%   ROE %   -27.5% -87.5% 195.7% -6.7% -41.0% -11.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   95.4% 0.3% 17.4% 13.4% 8.2% 5.8% 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, %   380.8% 24,660.6% 3,874.6% -71,416.7% -2,869.5% 2,892.7% 0.0% 0.0%   Gearing %   0.0% 26,787.4% 303.6% 451.6% 825.5% 1,542.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.4% 4.9% 5.5% 4.9% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   21.9 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   21.9 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   41.1 57.3 4.0 470.8 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   39.2 -4,074.8 -4,580.5 -4,594.8 -6,306.0 -4,837.7 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -11 16 1,988 -8 -249 414 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 16 110 -8 -249 414 0 0   EBIT / employee   -11 16 1,988 -8 -249 414 0 0   Net earnings / employee   -11 -24 1,389 -90 -447 -91 0 0