Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HUNKØN 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   5.9% 5.4% 5.1% 5.1% 6.6% 10.4% 20.6% 17.9%   Credit score (0-100)   41 43 45 43 35 23 4 8   Credit rating   BBB BBB BBB BBB BBB BB 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)  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   155 234 -7.5 422 2,906 1,755 0.0 0.0   EBITDA   155 234 -7.5 351 778 -1,563 0.0 0.0   EBIT   155 234 -7.5 340 736 -1,619 0.0 0.0   Pre-tax profit (PTP)   126.1 131.2 -69.1 243.7 614.8 -1,911.1 0.0 0.0   Net earnings   97.8 100.0 -57.6 187.8 466.7 -1,515.2 0.0 0.0   Pre-tax profit without non-rec. items   126 131 -69.1 244 615 -1,911 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   0.0 0.0 0.0 44.8 155 211 0.0 0.0   Shareholders equity total   137 237 180 367 834 -681 -761 -761   Interest-bearing liabilities   484 391 943 1,287 3,115 4,347 761 761   Balance sheet total (assets)   873 1,276 1,474 2,887 7,549 6,838 0.0 0.0   Net Debt   483 389 935 1,243 2,901 4,207 761 761     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   155 234 -7.5 422 2,906 1,755 0.0 0.0   Gross profit growth   26.6% 50.9% 0.0% 0.0% 588.4% -39.6% -100.0% 0.0%   Employees   0 0 0 1 6 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 500.0% 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)   873 1,276 1,474 2,887 7,549 6,838 0 0   Balance sheet change%   37.4% 46.2% 15.5% 95.9% 161.5% -9.4% -100.0% 0.0%   Added value   154.8 233.5 -7.5 351.1 747.3 -1,563.2 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 34 69 -0 -211 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 -1.0 1.0 2.0 -1.0 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 (%)   100.0% 100.0% 100.0% 80.5% 25.3% -92.3% 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 %   20.8% 22.1% 0.0% 16.0% 15.3% -18.1% 0.0% 0.0%   ROI %   28.1% 38.0% 0.1% 25.2% 27.0% -28.3% 0.0% 0.0%   ROE %   110.7% 53.4% -27.7% 68.7% 77.7% -39.5% 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 %   15.7% 18.7% 12.2% 12.7% 11.0% -9.1% -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, %   312.0% 166.5% -12,536.2% 354.0% 373.0% -269.1% 0.0% 0.0%   Gearing %   353.0% 164.7% 525.1% 350.2% 373.5% -638.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 24.2% 10.4% 9.5% 8.4% 14.8% 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   0.1 0.0 0.1 0.1 0.2 0.2 0.0 0.0   Current Ratio   1.1 1.2 1.1 1.1 1.1 1.0 0.0 0.0   Cash and cash equivalent   1.4 1.9 7.3 43.7 214.0 139.7 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   98.4 198.3 139.5 257.9 606.3 -201.7 -380.6 -380.6   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   0 0 0 351 125 -174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 351 130 -174 0 0   EBIT / employee   0 0 0 340 123 -180 0 0   Net earnings / employee   0 0 0 188 78 -168 0 0