Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HARDENBERGER SKILTE 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% 1.8% 1.8%   Bankruptcy risk   2.8% 4.3% 3.2% 4.3% 6.0% 2.8% 15.8% 15.8%   Credit score (0-100)   61 49 55 46 38 58 12 12   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 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)  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   788 740 1,060 805 664 901 0.0 0.0   EBITDA   187 122 479 169 26.6 208 0.0 0.0   EBIT   175 79.0 475 166 0.3 173 0.0 0.0   Pre-tax profit (PTP)   97.8 82.0 474.2 162.2 0.6 174.1 0.0 0.0   Net earnings   138.0 82.0 382.0 125.3 0.6 135.0 0.0 0.0   Pre-tax profit without non-rec. items   178 82.0 474 162 0.6 174 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   13.3 175 16.4 12.7 141 107 0.0 0.0   Shareholders equity total   403 285 443 269 169 304 59.5 59.5   Interest-bearing liabilities   46.0 0.0 40.1 40.1 277 254 0.0 0.0   Balance sheet total (assets)   728 697 866 768 729 817 59.5 59.5   Net Debt   -239 -151 -450 -225 119 -99.0 -59.5 -59.5     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   788 740 1,060 805 664 901 0.0 0.0   Gross profit growth   -13.1% -6.0% 43.3% -24.1% -17.6% 35.7% -100.0% 0.0%   Employees   0 1 1 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)   728 697 866 768 729 817 59 59   Balance sheet change%   -25.2% -4.3% 24.2% -11.2% -5.2% 12.2% -92.7% 0.0%   Added value   186.8 122.0 478.6 169.3 4.0 207.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 80 -162 -7 102 -69 -107 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   22.2% 10.7% 44.8% 20.6% 0.0% 19.2% 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 %   21.1% 11.6% 60.9% 20.3% 0.3% 22.7% 0.0% 0.0%   ROI %   31.7% 22.4% 122.8% 41.9% 0.6% 34.9% 0.0% 0.0%   ROE %   28.5% 23.8% 104.9% 35.2% 0.3% 57.0% 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 %   55.4% 40.9% 51.2% 35.0% 23.3% 37.3% 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, %   -128.1% -123.8% -94.0% -132.6% 445.4% -47.6% 0.0% 0.0%   Gearing %   11.4% 0.0% 9.0% 14.9% 163.5% 83.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 4.3% 9.6% 9.9% 1.0% 0.4% 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   1.8 1.0 1.7 1.3 0.8 1.1 0.0 0.0   Current Ratio   2.1 1.2 1.9 1.4 1.0 1.3 0.0 0.0   Cash and cash equivalent   285.3 151.0 489.8 264.6 158.3 352.8 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 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   351.1 77.0 386.0 213.7 -15.5 152.9 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   0 122 479 169 4 208 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 122 479 169 27 208 0 0   EBIT / employee   0 79 475 166 0 173 0 0   Net earnings / employee   0 82 382 125 1 135 0 0