Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HST Danmark 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% 2.4% 2.4%   Bankruptcy risk   7.5% 11.4% 16.5% 8.9% 9.5% 18.5% 17.9% 17.9%   Credit score (0-100)   34 22 10 26 25 7 8 8   Credit rating   BB BB BB BB BB B B B   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   292 117 102 37.0 207 -50.6 0.0 0.0   EBITDA   10.9 -137 -12.4 32.8 77.0 -52.4 0.0 0.0   EBIT   10.9 -137 -12.4 32.8 77.0 -52.4 0.0 0.0   Pre-tax profit (PTP)   2.6 -141.1 -16.6 24.5 72.3 -52.9 0.0 0.0   Net earnings   1.5 -111.1 -13.7 18.6 55.6 -42.3 0.0 0.0   Pre-tax profit without non-rec. items   2.6 -141 -16.6 24.5 72.3 -52.9 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   119 7.8 -5.9 12.6 68.2 25.9 -24.1 -24.1   Interest-bearing liabilities   112 94.1 85.0 93.9 158 79.8 24.1 24.1   Balance sheet total (assets)   561 362 563 129 533 119 0.0 0.0   Net Debt   -62.5 -159 -406 85.2 -179 48.6 24.1 24.1     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   292 117 102 37.0 207 -50.6 0.0 0.0   Gross profit growth   -16.9% -59.8% -13.5% -63.6% 461.1% 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)   561 362 563 129 533 119 0 0   Balance sheet change%   -65.3% -35.4% 55.4% -77.1% 312.9% -77.7% -100.0% 0.0%   Added value   10.9 -136.6 -12.4 32.8 77.0 -52.4 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 1.0 2.0 -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 (%)   3.7% -116.4% -12.2% 88.6% 37.1% 103.5% 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 %   1.0% -29.6% -2.7% 9.4% 23.3% -16.1% 0.0% 0.0%   ROI %   5.1% -82.0% -13.3% 34.2% 46.2% -31.5% 0.0% 0.0%   ROE %   1.2% -175.3% -4.8% 6.4% 137.5% -90.0% 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 %   21.2% 2.2% -1.0% 9.8% 12.8% 21.8% -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, %   -574.8% 116.6% 3,263.4% 260.2% -232.0% -92.8% 0.0% 0.0%   Gearing %   94.5% 1,205.1% -1,433.8% 743.0% 232.1% 308.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 4.3% 4.7% 9.3% 3.7% 0.5% 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   1.2 0.9 0.9 0.8 1.1 0.6 0.0 0.0   Current Ratio   1.3 1.0 1.0 1.1 1.1 1.3 0.0 0.0   Cash and cash equivalent   174.9 253.5 490.8 8.7 336.9 31.2 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   118.9 7.8 -5.9 12.6 68.2 25.9 -12.1 -12.1   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   11 -137 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 -137 0 0 0 0 0 0   EBIT / employee   11 -137 0 0 0 0 0 0   Net earnings / employee   1 -111 0 0 0 0 0 0