Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Knud Henrik Hansen 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 1.5% 0.6%   Bankruptcy risk   0.8% 0.8% 0.7% 0.6% 1.4% 1.0% 7.7% 7.6%   Credit score (0-100)   93 92 96 98 77 85 32 32   Credit rating   AA AA AA AA A A BB BB   Credit limit (kDKK)   2,373.3 2,437.7 2,837.2 4,283.2 298.2 2,381.6 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   -12.0 -18.0 -9.0 -9.4 -10.1 -32.6 0.0 0.0   EBITDA   -12.0 -18.0 -9.0 -9.4 -10.1 -32.6 0.0 0.0   EBIT   -12.0 -18.0 -9.0 -9.4 -10.1 -32.6 0.0 0.0   Pre-tax profit (PTP)   5,776.0 2,372.0 2,234.0 13,264.0 -2,833.1 239.9 0.0 0.0   Net earnings   5,775.0 2,377.0 2,238.0 13,215.0 -2,639.1 122.1 0.0 0.0   Pre-tax profit without non-rec. items   5,776 2,372 2,234 13,264 -2,833 240 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   28,034 29,891 30,203 43,358 40,604 43,472 33,513 33,513   Interest-bearing liabilities   388 416 343 430 0.4 0.4 0.0 0.0   Balance sheet total (assets)   28,499 30,329 30,569 43,799 40,616 43,484 33,513 33,513   Net Debt   -148 381 330 -5,917 -4,855 -5,086 -33,513 -33,513     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   -12.0 -18.0 -9.0 -9.4 -10.1 -32.6 0.0 0.0   Gross profit growth   0.0% -50.0% 50.0% -4.2% -7.6% -223.1% 0.0% 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)   28,499 30,329 30,569 43,799 40,616 43,484 33,513 33,513   Balance sheet change%   4.9% 6.4% 0.8% 43.3% -7.3% 7.1% -22.9% 0.0%   Added value   -12.0 -18.0 -9.0 -9.4 -10.1 -32.6 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   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   20.8% 8.1% 7.5% 35.8% -4.7% 0.6% 0.0% 0.0%   ROI %   20.8% 8.1% 7.5% 35.8% -4.7% 0.6% 0.0% 0.0%   ROE %   20.9% 8.2% 7.4% 35.9% -6.3% 0.3% 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 %   98.4% 98.6% 98.8% 99.0% 100.0% 100.0% 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, %   1,233.3% -2,116.7% -3,666.7% 63,111.5% 48,145.8% 15,611.8% 0.0% 0.0%   Gearing %   1.4% 1.4% 1.1% 1.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 3.2% 12.9% 9.7% 401.1% 998.2% 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 1.0 15.8 464.1 995.5 0.0 0.0   Current Ratio   1.2 0.9 1.0 15.8 464.1 995.5 0.0 0.0   Cash and cash equivalent   536.0 35.0 13.0 6,346.2 4,854.9 5,086.9 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   82.0 -32.0 -6.0 1,297.9 1,352.4 7,421.7 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  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   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