Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HUNTERS HOUSE. JAGT & FISKERI 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5% 3.5%   Bankruptcy risk   7.5% 2.8% 2.4% 2.5% 6.2% 2.7% 7.9% 7.9%   Credit score (0-100)   34 60 63 61 37 59 31 31   Credit rating   BB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,969 4,965 4,988 4,729 2,660 4,553 0.0 0.0   EBITDA   -1,744 38.1 303 28.7 -1,229 45.3 0.0 0.0   EBIT   -1,744 38.1 303 28.7 -1,229 45.3 0.0 0.0   Pre-tax profit (PTP)   -2,173.0 79.4 349.6 46.9 -1,224.9 235.5 0.0 0.0   Net earnings   -3,375.3 79.4 349.6 46.9 -1,224.9 235.5 0.0 0.0   Pre-tax profit without non-rec. items   -2,173 79.4 350 46.9 -1,225 236 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,755 1,835 2,184 2,118 893 1,011 155 155   Interest-bearing liabilities   11,362 13,114 12,307 14,893 13,805 16,162 831 831   Balance sheet total (assets)   15,277 16,529 14,945 17,902 16,251 18,487 986 986   Net Debt   10,237 12,044 11,807 12,431 12,798 15,165 831 831     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   2,969 4,965 4,988 4,729 2,660 4,553 0.0 0.0   Gross profit growth   -38.2% 67.2% 0.5% -5.2% -43.8% 71.2% -100.0% 0.0%   Employees   23 23 22 20 16 16 0 0   Employee growth %   -4.2% 0.0% -4.3% -9.1% -20.0% 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)   15,277 16,529 14,945 17,902 16,251 18,487 986 986   Balance sheet change%   -16.6% 8.2% -9.6% 19.8% -9.2% 13.8% -94.7% 0.0%   Added value   -1,744.1 38.1 302.6 28.7 -1,229.0 45.3 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   -3.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -58.7% 0.8% 6.1% 0.6% -46.2% 1.0% 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 %   -9.1% 1.3% 3.0% 1.1% -6.3% 1.4% 0.0% 0.0%   ROI %   -10.4% 1.5% 3.2% 1.2% -6.8% 1.5% 0.0% 0.0%   ROE %   -98.0% 4.4% 17.4% 2.2% -81.3% 24.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   11.5% 11.1% 14.6% 11.8% 5.5% 5.5% 15.7% 15.7%   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, %   -587.0% 31,585.7% 3,901.9% 43,385.1% -1,041.3% 33,471.3% 0.0% 0.0%   Gearing %   647.3% 714.8% 563.4% 703.1% 1,545.4% 1,598.5% 535.9% 535.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 1.1% 1.0% 1.0% 1.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 0.9 0.9 0.9 0.7 0.7 0.0 0.0   Current Ratio   2.2 2.0 2.5 1.9 1.8 1.7 0.0 0.0   Cash and cash equivalent   1,125.4 1,070.0 500.0 2,461.6 1,007.7 996.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   7,526.5 7,605.9 7,955.5 7,889.4 6,664.5 6,782.2 -415.5 -415.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -76 2 14 1 -77 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -76 2 14 1 -77 3 0 0   EBIT / employee   -76 2 14 1 -77 3 0 0   Net earnings / employee   -147 3 16 2 -77 15 0 0