Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HT IMPORT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   1.8% 4.2% 1.3% 1.8% 13.9% 24.5% 20.4% 18.0%   Credit score (0-100)   73 50 81 72 15 2 4 8   Credit rating   A BBB A A BB B B B   Credit limit (kDKK)   1.5 0.0 97.5 3.2 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,735 1,927 5,401 2,482 1,342 -138 0.0 0.0   EBITDA   957 430 3,220 442 -930 -219 0.0 0.0   EBIT   917 380 3,106 315 -930 -219 0.0 0.0   Pre-tax profit (PTP)   998.6 451.6 3,121.3 290.4 -950.4 -220.9 0.0 0.0   Net earnings   777.4 364.9 2,425.8 217.0 -741.3 -220.9 0.0 0.0   Pre-tax profit without non-rec. items   999 452 3,121 290 -950 -221 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   50.1 0.0 1,186 1,153 0.0 0.0 0.0 0.0   Shareholders equity total   1,879 2,244 3,640 3,857 115 -106 -186 -186   Interest-bearing liabilities   0.8 0.0 0.0 0.0 579 25.9 186 186   Balance sheet total (assets)   3,666 5,661 6,770 6,790 1,848 15.3 0.0 0.0   Net Debt   -1,106 -1,856 -2,627 -1,190 54.6 14.2 186 186     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,735 1,927 5,401 2,482 1,342 -138 0.0 0.0   Gross profit growth   -18.5% 11.0% 180.3% -54.0% -45.9% 0.0% 0.0% 0.0%   Employees   2 4 5 5 4 2 0 0   Employee growth %   0.0% 100.0% 25.0% 0.0% -20.0% -50.0% -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)   3,666 5,661 6,770 6,790 1,848 15 0 0   Balance sheet change%   60.8% 54.4% 19.6% 0.3% -72.8% -99.2% -100.0% 0.0%   Added value   957.0 429.7 3,220.5 442.3 -803.1 -219.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -80 -100 1,071 -160 -1,153 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   52.8% 19.7% 57.5% 12.7% -69.3% 159.1% 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 %   33.7% 10.5% 50.7% 5.6% -20.6% -21.0% 0.0% 0.0%   ROI %   64.2% 22.9% 105.6% 9.8% -38.4% -57.6% 0.0% 0.0%   ROE %   52.2% 17.7% 82.5% 5.8% -37.3% -338.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   51.2% 39.6% 53.8% 56.8% 6.2% -87.3% -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, %   -115.6% -431.9% -81.6% -269.1% -5.9% -6.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 501.7% -24.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   858.1% 9,538.7% 0.0% 0.0% 21.0% 4.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.1 1.6 1.7 1.7 1.1 0.1 0.0 0.0   Current Ratio   2.2 1.7 1.8 2.0 1.1 0.1 0.0 0.0   Cash and cash equivalent   1,107.0 1,856.1 2,626.7 1,190.3 524.2 11.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,967.9 2,243.8 2,543.8 2,782.8 115.4 -105.6 -92.8 -92.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   479 107 644 88 -201 -110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   479 107 644 88 -233 -110 0 0   EBIT / employee   458 95 621 63 -233 -110 0 0   Net earnings / employee   389 91 485 43 -185 -110 0 0