Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hirtshals Havnefond Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.7% 2.7% 1.9% 2.2% 3.8% 1.2% 11.6% 11.6%   Credit score (0-100)   61 60 69 66 50 83 21 21   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 1.6 0.3 0.0 713.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   64 13,601 0 0 0 0 0 0   Gross profit   49.6 13,586 -23.2 -19.3 -26.9 -24.8 0.0 0.0   EBITDA   49.6 13,586 -23.2 -19.3 -26.9 -24.8 0.0 0.0   EBIT   49.6 13,586 -23.2 -19.3 -26.9 -24.8 0.0 0.0   Pre-tax profit (PTP)   45.3 13,459.6 1,858.2 1,852.4 17,948.4 3,029.4 0.0 0.0   Net earnings   49.4 13,354.5 1,764.8 1,776.5 17,636.1 2,848.9 0.0 0.0   Pre-tax profit without non-rec. items   45.3 13,460 1,858 1,852 17,948 3,029 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   306 13,661 5,426 7,202 24,838 24,687 2,074 2,074   Interest-bearing liabilities   6,096 5,118 14,437 4,827 6,481 4,217 0.0 0.0   Balance sheet total (assets)   6,410 20,418 20,093 12,339 35,355 30,020 2,074 2,074   Net Debt   6,096 5,080 14,291 4,827 6,481 4,217 -2,074 -2,074     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   64 13,601 0 0 0 0 0 0   Net sales growth   0.0% 21,179.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   49.6 13,586 -23.2 -19.3 -26.9 -24.8 0.0 0.0   Gross profit growth   0.0% 27,265.2% 0.0% 16.5% -39.1% 8.0% 0.0% 0.0%   Employees   0 0 0 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)   6,410 20,418 20,093 12,339 35,355 30,020 2,074 2,074   Balance sheet change%   0.0% 218.6% -1.6% -38.6% 186.5% -15.1% -93.1% 0.0%   Added value   49.6 13,586.3 -23.2 -19.3 -26.9 -24.8 0.0 0.0   Added value %   77.7% 99.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   77.7% 99.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   77.7% 99.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   77.2% 98.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   77.2% 98.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   70.8% 99.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.8% 101.3% 11.4% 13.7% 76.4% 10.8% 0.0% 0.0%   ROI %   0.8% 107.4% 11.8% 13.7% 82.7% 11.5% 0.0% 0.0%   ROE %   16.1% 191.2% 18.5% 28.1% 110.1% 11.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   4.8% 66.9% 27.0% 58.4% 70.3% 82.2% 100.0% 100.0%   Relative indebtedness %   9,548.6% 48.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   9,548.6% 48.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   12,278.3% 37.4% -61,695.7% -24,947.7% -24,072.6% -17,022.9% 0.0% 0.0%   Gearing %   1,990.2% 37.5% 266.1% 67.0% 26.1% 17.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 2.3% 4.6% 3.9% 4.7% 9.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.3 0.7 0.2 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.3 0.7 0.2 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.0 37.6 146.9 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 30.4 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   6.4% 12.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -6,099.2 -4,909.7 -4,283.2 -3,853.6 -2,497.2 -1,181.6 0.0 0.0   Net working capital %   -9,542.2% -36.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -19 -27 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -19 -27 -25 0 0   EBIT / employee   0 0 0 -19 -27 -25 0 0   Net earnings / employee   0 0 0 1,776 17,636 2,849 0 0