Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hune Erhvervspark 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.0% 2.1% 1.4% 1.9% 2.2% 1.6% 5.9% 5.9%   Credit score (0-100)   69 68 76 70 65 75 39 39   Credit rating   A A A A BBB A BBB BBB   Credit limit (kDKK)   0.4 0.4 60.8 2.8 0.3 16.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   847 922 1,488 838 883 950 0.0 0.0   EBITDA   847 922 1,488 838 883 950 0.0 0.0   EBIT   746 818 1,342 677 722 774 0.0 0.0   Pre-tax profit (PTP)   305.1 368.1 4,492.6 6,170.9 49.8 239.5 0.0 0.0   Net earnings   233.1 285.6 4,291.9 6,102.2 -15.3 188.1 0.0 0.0   Pre-tax profit without non-rec. items   305 368 4,493 6,171 49.8 239 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   25,989 27,560 25,631 25,483 25,484 25,416 0.0 0.0   Shareholders equity total   4,026 4,133 8,865 7,675 7,153 7,086 6,636 6,636   Interest-bearing liabilities   20,651 23,386 20,392 19,066 19,017 18,592 0.0 0.0   Balance sheet total (assets)   26,427 28,937 31,199 29,368 26,723 26,285 6,636 6,636   Net Debt   20,651 23,386 19,801 19,066 19,017 18,451 -6,585 -6,585     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   847 922 1,488 838 883 950 0.0 0.0   Gross profit growth   0.0% 8.8% 61.5% -43.7% 5.4% 7.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   26,427 28,937 31,199 29,368 26,723 26,285 6,636 6,636   Balance sheet change%   0.0% 9.5% 7.8% -5.9% -9.0% -1.6% -74.8% 0.0%   Added value   847.1 921.7 1,488.1 838.2 883.2 949.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26,002 1,454 -2,088 -322 -173 -257 -25,416 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   88.0% 88.8% 90.2% 80.8% 81.8% 81.5% 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 %   2.8% 2.9% 16.4% 21.7% 3.4% 4.2% 0.0% 0.0%   ROI %   3.0% 3.1% 17.3% 23.3% 3.6% 4.3% 0.0% 0.0%   ROE %   5.8% 7.0% 66.0% 73.8% -0.2% 2.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   15.2% 14.3% 28.4% 26.1% 26.8% 27.0% 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, %   2,437.8% 2,537.4% 1,330.6% 2,274.5% 2,153.2% 1,942.5% 0.0% 0.0%   Gearing %   513.0% 565.8% 230.0% 248.4% 265.9% 262.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 2.0% 2.0% 2.1% 4.7% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.4 0.6 0.9 0.4 0.3 0.0 0.0   Current Ratio   0.1 0.4 0.6 0.9 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 591.4 0.0 0.0 140.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -4,383.1 -1,574.9 -1,403.5 -174.5 -1,939.7 -2,300.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0