Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HC PACKAGING EUROPE 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 N/A 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   0.0% 2.2% 1.8% 1.5% 1.2% 3.1% 9.1% 8.9%   Credit score (0-100)   0 67 71 75 81 55 27 28   Credit rating   N/A BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.1 3.4 27.5 123.9 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 N/A 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   0.0 4,511 5,320 5,513 3,971 2,641 0.0 0.0   EBITDA   0.0 2,517 3,214 3,071 948 138 0.0 0.0   EBIT   0.0 2,515 3,185 3,038 948 138 0.0 0.0   Pre-tax profit (PTP)   0.0 2,063.1 3,192.7 2,809.2 949.3 -124.0 0.0 0.0   Net earnings   0.0 1,606.2 2,490.3 2,179.9 727.5 -122.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,063 3,193 2,809 949 -124 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 134 134 164 227 227 0.0 0.0   Shareholders equity total   0.0 1,656 4,146 4,826 4,554 3,132 3,082 3,082   Interest-bearing liabilities   0.0 6,733 4,877 5,205 107 5,334 0.0 0.0   Balance sheet total (assets)   0.0 10,778 13,358 15,510 6,385 9,322 3,082 3,082   Net Debt   0.0 6,733 4,759 5,130 -294 5,129 -3,082 -3,082     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 4,511 5,320 5,513 3,971 2,641 0.0 0.0   Gross profit growth   0.0% 0.0% 17.9% 3.6% -28.0% -33.5% -100.0% 0.0%   Employees   0 6 7 4 5 4 0 0   Employee growth %   0.0% 0.0% 16.7% -42.9% 25.0% -20.0% -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)   0 10,778 13,358 15,510 6,385 9,322 3,082 3,082   Balance sheet change%   0.0% 0.0% 23.9% 16.1% -58.8% 46.0% -66.9% 0.0%   Added value   0.0 2,516.8 3,214.1 3,071.0 981.1 137.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 131 -29 -3 63 0 -227 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 55.7% 59.9% 55.1% 23.9% 5.2% 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 %   0.0% 24.1% 31.2% 22.9% 15.7% 5.7% 0.0% 0.0%   ROI %   0.0% 29.4% 42.2% 34.7% 23.4% 6.8% 0.0% 0.0%   ROE %   0.0% 97.0% 85.8% 48.6% 15.5% -3.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 15.4% 31.0% 31.1% 71.3% 33.6% 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, %   0.0% 267.5% 148.1% 167.1% -31.0% 3,723.7% 0.0% 0.0%   Gearing %   0.0% 406.6% 117.6% 107.9% 2.4% 170.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 15.9% 9.9% 9.8% 29.1% 21.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.8 1.0 1.0 3.1 1.3 0.0 0.0   Current Ratio   0.0 1.2 1.4 1.4 3.4 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 117.8 75.2 401.3 205.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 1,979.4 4,013.0 4,662.5 4,328.1 2,904.5 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 N/A 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   0 419 459 768 196 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 419 459 768 190 34 0 0   EBIT / employee   0 419 455 760 190 34 0 0   Net earnings / employee   0 268 356 545 145 -31 0 0