Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HASBO CONSULTING ENGINEERS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4.1% 7.1% 2.9% 2.1% 1.6% 1.6% 11.6% 11.6%   Credit score (0-100)   51 35 58 66 73 74 21 21   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 6.9 12.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   32.3 5.0 191 -1.5 -27.2 -21.1 0.0 0.0   EBITDA   32.3 5.0 191 -1.5 -27.2 -21.1 0.0 0.0   EBIT   32.3 5.0 191 -1.5 -27.2 -21.1 0.0 0.0   Pre-tax profit (PTP)   -340.4 -329.7 582.2 1,498.0 662.5 596.3 0.0 0.0   Net earnings   -348.9 -517.0 582.2 1,489.0 810.6 586.1 0.0 0.0   Pre-tax profit without non-rec. items   -340 -330 582 1,498 663 596 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,366 2,680 2,912 4,301 4,997 5,283 2,045 2,045   Interest-bearing liabilities   3.2 0.0 384 33.3 84.5 114 0.0 0.0   Balance sheet total (assets)   3,416 2,771 3,783 4,642 5,216 5,731 2,045 2,045   Net Debt   -94.6 -5.3 227 -114 81.3 90.0 -2,045 -2,045     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   32.3 5.0 191 -1.5 -27.2 -21.1 0.0 0.0   Gross profit growth   -56.9% -84.5% 3,719.5% 0.0% -1,723.4% 22.4% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,416 2,771 3,783 4,642 5,216 5,731 2,045 2,045   Balance sheet change%   -12.3% -18.9% 36.5% 22.7% 12.4% 9.9% -64.3% 0.0%   Added value   32.3 5.0 190.7 -1.5 -27.2 -21.1 0.0 0.0   Added value %   0.0% 0.0% 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 100.0% 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 %   -9.3% -10.6% 17.9% 35.6% 13.7% 11.2% 0.0% 0.0%   ROI %   -9.4% -10.9% 19.7% 39.3% 14.3% 11.8% 0.0% 0.0%   ROE %   -9.7% -17.1% 20.8% 41.3% 17.4% 11.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   98.5% 96.7% 77.0% 92.7% 95.8% 92.2% 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, %   -293.0% -105.6% 119.0% 7,676.3% -299.4% -427.0% 0.0% 0.0%   Gearing %   0.1% 0.0% 13.2% 0.8% 1.7% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   44.9% 23.5% 2.8% 1.4% 18.4% 19.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   14.6 4.7 0.6 1.0 6.4 3.9 0.0 0.0   Current Ratio   14.6 4.7 0.6 1.0 6.4 3.9 0.0 0.0   Cash and cash equivalent   97.8 5.3 157.4 147.6 3.1 23.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 0.0 115.4 515.7 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   676.8 334.6 -330.2 6.4 1,179.5 1,279.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   32 5 191 -1 -27 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 5 191 -1 -27 0 0 0   EBIT / employee   32 5 191 -1 -27 0 0 0   Net earnings / employee   -349 -517 582 1,489 811 0 0 0