Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOBRO LASERTEKNIK 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.2% 1.1% 1.2% 1.3% 1.4% 8.4% 8.4%   Credit score (0-100)   80 81 82 81 78 78 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   91.5 256.6 389.0 341.7 200.3 124.3 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   14,235 14,128 15,043 18,675 19,814 21,657 0.0 0.0   EBITDA   3,521 3,489 4,138 6,631 4,364 3,969 0.0 0.0   EBIT   1,998 1,978 2,706 5,272 3,121 3,036 0.0 0.0   Pre-tax profit (PTP)   1,673.0 1,746.9 2,555.9 5,143.6 3,016.4 2,991.4 0.0 0.0   Net earnings   1,302.1 1,361.2 1,993.5 4,010.8 2,349.8 2,332.3 0.0 0.0   Pre-tax profit without non-rec. items   1,673 1,747 2,556 5,144 3,016 2,991 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   9,250 7,971 6,539 5,288 4,175 3,645 0.0 0.0   Shareholders equity total   6,504 7,065 8,259 11,070 9,420 9,402 7,502 7,502   Interest-bearing liabilities   1,538 1,402 2,351 2,185 57.0 2,041 0.0 0.0   Balance sheet total (assets)   16,530 16,909 18,881 19,347 15,187 15,007 7,502 7,502   Net Debt   1,003 -441 2,351 2,171 -812 2,030 -7,502 -7,502     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   14,235 14,128 15,043 18,675 19,814 21,657 0.0 0.0   Gross profit growth   6.1% -0.7% 6.5% 24.1% 6.1% 9.3% -100.0% 0.0%   Employees   26 25 25 26 29 33 0 0   Employee growth %   13.0% -3.8% 0.0% 4.0% 11.5% 13.8% -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)   16,530 16,909 18,881 19,347 15,187 15,007 7,502 7,502   Balance sheet change%   -7.5% 2.3% 11.7% 2.5% -21.5% -1.2% -50.0% 0.0%   Added value   3,521.4 3,489.4 4,137.9 6,631.3 4,480.1 3,968.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,800 -2,790 -2,864 -2,611 -2,356 -1,463 -3,645 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 (%)   14.0% 14.0% 18.0% 28.2% 15.7% 14.0% 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 %   11.6% 11.8% 15.2% 27.7% 18.2% 20.4% 0.0% 0.0%   ROI %   15.6% 16.5% 22.5% 39.7% 25.9% 27.7% 0.0% 0.0%   ROE %   20.8% 20.1% 26.0% 41.5% 22.9% 24.8% 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 %   39.3% 41.8% 43.7% 57.2% 62.0% 62.7% 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, %   28.5% -12.7% 56.8% 32.7% -18.6% 51.2% 0.0% 0.0%   Gearing %   23.6% 19.8% 28.5% 19.7% 0.6% 21.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.5% 15.7% 9.0% 6.7% 12.0% 7.8% 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   1.0 1.0 0.9 1.3 1.3 1.0 0.0 0.0   Current Ratio   1.2 1.3 1.4 1.8 2.1 2.1 0.0 0.0   Cash and cash equivalent   534.6 1,843.8 0.0 13.8 869.1 10.9 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   1,126.5 1,806.3 3,186.8 6,181.7 5,453.9 5,503.0 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   135 140 166 255 154 120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   135 140 166 255 150 120 0 0   EBIT / employee   77 79 108 203 108 92 0 0   Net earnings / employee   50 54 80 154 81 71 0 0