Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HINDSGAUL MADSEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.4% 2.8% 17.3% 4.8% 14.0% 9.0% 11.4% 11.4%   Credit score (0-100)   66 61 10 45 14 27 20 21   Credit rating   BBB BBB BB BBB BB BB BB BB   Credit limit (kDKK)   0.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -63.1 -611 -125 -31.7 0.0 0.0 0.0 0.0   EBITDA   -163 -711 -125 -31.7 -53.1 -31.8 0.0 0.0   EBIT   -167 -714 -144 -31.7 -53.1 -31.8 0.0 0.0   Pre-tax profit (PTP)   -1,542.3 -1,278.0 216.8 1,409.2 -546.7 -47.1 0.0 0.0   Net earnings   -1,188.7 -1,039.3 -422.4 1,404.8 -546.7 -47.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,542 -1,278 217 1,409 -547 -47.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   22.1 18.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   38,371 37,266 23,779 2,305 1,758 1,711 811 811   Interest-bearing liabilities   0.0 0.0 0.0 321 328 368 0.0 0.0   Balance sheet total (assets)   38,418 37,301 23,861 2,703 2,202 2,200 811 811   Net Debt   -34,300 -33,464 -2,833 -2,381 -1,875 -1,833 -811 -811     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -63.1 -611 -125 -31.7 0.0 0.0 0.0 0.0   Gross profit growth   59.3% -868.1% 79.5% 74.7% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 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)   38,418 37,301 23,861 2,703 2,202 2,200 811 811   Balance sheet change%   -3.1% -2.9% -36.0% -88.7% -18.5% -0.1% -63.1% 0.0%   Added value   -163.5 -710.6 -125.1 -31.7 -53.1 -31.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 -7 -37 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   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   264.5% 116.9% 114.9% 100.0% 0.0% 0.0% 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 %   1.9% 0.6% 0.9% 10.6% -2.2% -1.0% 0.0% 0.0%   ROI %   1.9% 0.6% 0.9% 10.7% -2.3% -1.0% 0.0% 0.0%   ROE %   -3.0% -2.7% -1.4% 10.8% -26.9% -2.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   99.9% 99.9% 99.7% 85.3% 79.8% 77.8% 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, %   20,983.4% 4,708.9% 2,264.1% 7,520.7% 3,532.7% 5,769.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 13.9% 18.6% 21.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.9% 152.1% 7.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   740.8 980.6 253.5 6.8 5.0 4.5 0.0 0.0   Current Ratio   816.9 1,065.2 289.4 6.8 5.0 4.5 0.0 0.0   Cash and cash equivalent   34,299.9 33,463.8 2,832.6 2,702.7 2,202.5 2,200.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   13,774.4 13,984.8 22,679.7 18.6 1,758.2 1,711.1 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -163 -711 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -163 -711 0 0 0 0 0 0   EBIT / employee   -167 -714 0 0 0 0 0 0   Net earnings / employee   -1,189 -1,039 0 0 0 0 0 0