Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANSGAARD VVS 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 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% 2.7% 2.7%   Bankruptcy risk   3.0% 2.5% 1.7% 3.5% 5.9% 10.0% 18.2% 18.0%   Credit score (0-100)   59 64 73 52 38 23 8 8   Credit rating   BBB BBB A BBB BBB BB B B   Credit limit (kDKK)   0.0 0.1 13.8 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   8,615 5,240 5,483 889 507 244 0.0 0.0   EBITDA   7,656 4,215 4,179 -256 -435 -703 0.0 0.0   EBIT   7,649 4,209 4,172 -266 -481 -749 0.0 0.0   Pre-tax profit (PTP)   7,559.4 3,234.2 3,894.8 -119.7 -456.0 -802.7 0.0 0.0   Net earnings   5,893.7 2,439.1 3,031.1 -95.5 -356.2 -626.7 0.0 0.0   Pre-tax profit without non-rec. items   7,559 3,234 3,895 -120 -456 -803 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   3.9 32.7 25.7 216 215 169 0.0 0.0   Shareholders equity total   6,365 6,804 7,835 4,739 383 -243 -368 -368   Interest-bearing liabilities   334 29,550 326 0.0 521 1,228 368 368   Balance sheet total (assets)   10,556 42,316 14,025 5,161 1,528 1,288 0.0 0.0   Net Debt   312 9,539 -2,672 -162 514 1,228 368 368     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   8,615 5,240 5,483 889 507 244 0.0 0.0   Gross profit growth   557.9% -39.2% 4.6% -83.8% -43.0% -51.8% -100.0% 0.0%   Employees   3 3 4 0 0 2 0 0   Employee growth %   50.0% 0.0% 33.3% -100.0% 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)   10,556 42,316 14,025 5,161 1,528 1,288 0 0   Balance sheet change%   -9.5% 300.9% -66.9% -63.2% -70.4% -15.7% -100.0% 0.0%   Added value   7,655.9 4,215.0 4,179.2 -255.6 -470.9 -703.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 23 -14 180 -47 -92 -169 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 -1.0 -2.0 -3.0 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 (%)   88.8% 80.3% 76.1% -29.9% -95.0% -306.9% 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 %   68.9% 16.0% 14.8% -1.0% -13.5% -51.8% 0.0% 0.0%   ROI %   91.4% 19.7% 18.7% -1.5% -16.0% -74.3% 0.0% 0.0%   ROE %   170.0% 37.0% 41.4% -1.5% -13.9% -75.0% 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 %   60.3% 16.1% 55.9% 91.8% 25.1% -15.9% -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, %   4.1% 226.3% -63.9% 63.3% -118.1% -174.6% 0.0% 0.0%   Gearing %   5.2% 434.3% 4.2% 0.0% 136.1% -504.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 6.7% 1.9% 12.4% 1.4% 1.2% 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   0.8 0.7 1.1 12.2 1.1 0.7 0.0 0.0   Current Ratio   2.5 1.2 2.3 12.2 1.1 0.7 0.0 0.0   Cash and cash equivalent   22.0 20,010.9 2,997.6 161.9 7.5 0.0 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   6,379.6 6,784.7 7,819.2 4,540.6 168.7 -412.0 -184.2 -184.2   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   2,552 1,405 1,045 0 0 -352 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,552 1,405 1,045 0 0 -352 0 0   EBIT / employee   2,550 1,403 1,043 0 0 -375 0 0   Net earnings / employee   1,965 813 758 0 0 -313 0 0