Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hans Aa 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  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% 2.3%   Bankruptcy risk   4.4% 0.9% 0.5% 1.4% 1.4% 1.2% 8.4% 6.9%   Credit score (0-100)   49 90 99 77 76 82 28 35   Credit rating   BBB A AA A A A BB BBB   Credit limit (kDKK)   0.0 611.3 1,679.8 81.4 80.8 428.0 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   8,983 10,508 15,400 16,220 18,822 21,269 0.0 0.0   EBITDA   721 2,626 7,318 4,791 2,766 2,239 0.0 0.0   EBIT   296 2,043 6,275 4,546 2,175 1,358 0.0 0.0   Pre-tax profit (PTP)   182.3 2,035.4 6,324.6 4,069.1 2,478.6 1,369.4 0.0 0.0   Net earnings   140.0 1,583.2 4,937.6 3,173.1 1,934.6 1,127.4 0.0 0.0   Pre-tax profit without non-rec. items   182 2,035 6,325 4,069 2,479 1,369 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   2,248 2,354 780 1,234 2,205 1,771 0.0 0.0   Shareholders equity total   4,848 5,932 10,869 9,142 10,077 11,204 9,503 9,503   Interest-bearing liabilities   12,535 7,628 6,366 7,189 13,936 21,244 0.0 0.0   Balance sheet total (assets)   20,855 17,663 23,397 29,047 38,441 38,174 9,503 9,503   Net Debt   12,534 7,577 5,507 6,939 13,685 20,587 -9,503 -9,503     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   8,983 10,508 15,400 16,220 18,822 21,269 0.0 0.0   Gross profit growth   88.6% 17.0% 46.6% 5.3% 16.0% 13.0% -100.0% 0.0%   Employees   17 17 19 21 30 35 0 0   Employee growth %   70.0% 0.0% 11.8% 10.5% 42.9% 16.7% -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)   20,855 17,663 23,397 29,047 38,441 38,174 9,503 9,503   Balance sheet change%   37.2% -15.3% 32.5% 24.1% 32.3% -0.7% -75.1% 0.0%   Added value   721.4 2,626.1 7,317.7 4,791.4 2,420.0 2,238.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -343 -477 -2,616 209 380 -416 -2,670 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 5.0 5.0 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 (%)   3.3% 19.4% 40.7% 28.0% 11.6% 6.4% 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 %   2.7% 11.7% 31.5% 17.8% 7.5% 5.1% 0.0% 0.0%   ROI %   3.6% 14.5% 41.8% 27.5% 12.4% 6.8% 0.0% 0.0%   ROE %   3.2% 29.4% 58.8% 31.7% 20.1% 10.6% 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 %   23.2% 33.6% 46.5% 31.5% 26.2% 29.5% 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, %   1,737.5% 288.5% 75.3% 144.8% 494.7% 919.6% 0.0% 0.0%   Gearing %   258.5% 128.6% 58.6% 78.6% 138.3% 189.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.1% 2.0% 8.7% 0.5% 3.3% 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   0.7 1.1 1.6 1.3 1.1 1.2 0.0 0.0   Current Ratio   1.2 1.4 1.8 1.4 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.5 51.4 859.2 250.5 250.9 656.4 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   3,348.1 4,272.4 10,331.2 8,154.9 8,161.6 9,697.2 0.0 0.0   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   42 154 385 228 81 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 154 385 228 92 64 0 0   EBIT / employee   17 120 330 216 73 39 0 0   Net earnings / employee   8 93 260 151 64 32 0 0