Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H.J. HANSEN RECYCLING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0% 0.0% 0.0% 1.3% 1.1% 0.6% 4.7% 4.4%   Credit score (0-100)   0 0 0 79 83 97 45 47   Credit rating   N/A N/A N/A A A AA BBB BBB   Credit limit (mDKK)   0.0 0.0 11.6 3.8 10.9 26.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 3,674 2,856 2,725 2,725 2,725   Gross profit   0.0 0.0 0.0 175 143 113 0.0 0.0   EBITDA   0.0 0.0 0.0 100 69.0 42.0 0.0 0.0   EBIT   0.0 0.0 0.0 100 69.0 42.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 117.4 69.8 49.7 0.0 0.0   Net earnings   0.0 0.0 0.0 97.9 57.5 41.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 115 69.3 48.0 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 98.2 132 135 0.0 0.0   Shareholders equity total   0.0 0.0 114 201 219 232 203 203   Interest-bearing liabilities   0.0 0.0 0.0 138 145 198 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 591 651 632 203 203   Net Debt   0.0 0.0 0.0 117 121 191 -201 -201     See the entire balance sheet 1.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 3,674 2,856 2,725 2,725 2,725   Net sales growth   0.0% 0.0% 0.0% 0.0% -22.3% -4.6% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 175 143 113 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -17.8% -21.3% -100.0% 0.0%   Employees   0 0 0 198 208 187 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 5.1% -10.1% -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 0 0 591 651 632 203 203   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 10.3% -3.0% -67.9% 0.0%   Added value   0.0 0.0 0.0 100.4 69.0 42.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 2.7% 2.4% 1.5% 0.0% 0.0%   Investments   0 0 0 100 35 2 -135 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 2.7% 2.4% 1.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 2.7% 2.4% 1.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 57.5% 48.1% 37.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 2.7% 2.0% 1.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 2.7% 2.0% 1.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 3.1% 2.4% 1.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 22.0% 14.0% 10.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 37.3% 23.8% 16.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 31.0% 27.4% 18.3% 0.0% 0.0%   1.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 100.0% 34.1% 33.6% 36.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 10.6% 15.2% 14.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 10.0% 14.3% 14.4% -7.4% -7.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 116.5% 175.9% 455.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 68.4% 66.1% 85.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 21.5% 12.6% 11.6% 0.0% 0.0%   1.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.0 1.1 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.5 1.5 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 20.6 23.2 6.3 0.0 0.0   1.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 11.9 17.9 21.3 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% 11.7% 16.1% 14.3% 7.4% 7.4%   Net working capital   0.0 0.0 0.0 152.0 157.4 44.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 4.1% 5.5% 1.6% 0.0% 0.0%   1.0 Employee efficiency  2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 19 14 15 0 0   Added value / employee   0 0 0 1 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1 0 0 0 0   EBIT / employee   0 0 0 1 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0