Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hobbii A/S - Group 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 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%   Bankruptcy risk   4.1% 3.0% 0.0% 2.7% 0.6% 0.5% 5.3% 4.9%   Credit score (0-100)   50 57 0 60 97 99 42 44   Credit rating   BBB BBB N/A BBB AA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 13.1 14.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 459 0 836 585 628 628 628   Gross profit   72.6 122 0.0 177 143 138 0.0 0.0   EBITDA   20.1 14.9 0.0 16.6 53.6 52.8 0.0 0.0   EBIT   20.1 14.9 0.0 16.6 36.4 34.0 0.0 0.0   Pre-tax profit (PTP)   13.1 14.6 0.0 4.5 28.7 30.6 0.0 0.0   Net earnings   13.1 14.6 0.0 4.5 21.7 21.6 0.0 0.0   Pre-tax profit without non-rec. items   20.1 14.9 0.0 16.6 28.7 30.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2020/6 2020 2021/6 2021 N/A 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 66.6 65.6 0.0 0.0   Shareholders equity total   23.0 35.0 0.0 44.8 66.4 88.1 67.1 67.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.9 3.9 0.0 0.0   Balance sheet total (assets)   77.6 155 0.0 273 241 279 67.1 67.1   Net Debt   0.0 0.0 0.0 0.0 -43.8 -30.3 -66.8 -66.8     See the entire balance sheet 1.0 Volume  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 459 0 836 585 628 628 628   Net sales growth   0.0% 0.0% -100.0% 0.0% -30.0% 7.2% 0.0% 0.0%   Gross profit   72.6 122 0.0 177 143 138 0.0 0.0   Gross profit growth   122.8% 68.2% -100.0% 0.0% -19.0% -3.7% -100.0% 0.0%   Employees   121 236 0 281 256 223 0 0   Employee growth %   80.6% 95.0% -100.0% 0.0% -8.9% -12.9% -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)   78 155 0 273 241 279 67 67   Balance sheet change%   109.8% 99.2% -100.0% 0.0% -11.9% 15.8% -75.9% 0.0%   Added value   20.1 14.9 0.0 16.6 36.4 52.8 0.0 0.0   Added value %   0.0% 3.2% 0.0% 2.0% 6.2% 8.4% 0.0% 0.0%   Investments   0 0 0 0 75 -16 -94 0   Net sales trend   0.0 0.0 -1.0 0.0 -1.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 0.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 3.2% 0.0% 2.0% 9.2% 8.4% 0.0% 0.0%   EBIT %   0.0% 3.2% 0.0% 2.0% 6.2% 5.4% 0.0% 0.0%   EBIT to gross profit (%)   27.6% 12.2% 0.0% 9.4% 25.4% 24.6% 0.0% 0.0%   Net Earnings %   0.0% 3.2% 0.0% 0.5% 3.7% 3.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 3.2% 0.0% 0.5% 6.6% 6.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 3.2% 0.0% 2.0% 4.9% 4.9% 0.0% 0.0%   ROA %   35.0% 12.8% 0.0% 6.1% 16.2% 13.9% 0.0% 0.0%   ROI %   35.0% 12.8% 0.0% 6.1% 20.4% 24.7% 0.0% 0.0%   ROE %   87.3% 50.4% 0.0% 9.9% 39.1% 28.0% 0.0% 0.0%   1.0 Solidity  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 0.0% 100.0% 27.6% 31.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 27.1% 28.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 19.2% 22.9% -10.6% -10.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -81.8% -57.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 4.3% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 898.3% 162.0% 0.0% 0.0%   1.0 Liquidity  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.7 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 46.7 34.1 0.0 0.0   1.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 N/A 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 4.0 1.6 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 154.5 172.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 24.5% 28.2% 10.6% 10.6%   Net working capital   0.0 0.0 0.0 0.0 36.9 55.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 6.3% 8.8% 0.0% 0.0%   1.0 Employee efficiency  2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 2 0 3 2 3 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0