Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HG ELECTRIC 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.5% 4.1% 10.8% 4.2% 5.9% 18.7% 20.4% 20.2%   Credit score (0-100)   10 51 24 50 39 6 5 5   Credit rating   B BBB BB BBB BBB B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,902 8,239 4,064 9,166 8,289 6,408 0.0 0.0   EBITDA   -18,616 -108 -4,569 877 285 -2,851 0.0 0.0   EBIT   -19,165 -614 -4,658 805 226 -3,084 0.0 0.0   Pre-tax profit (PTP)   -17,131.0 -786.0 -4,768.0 552.0 144.0 -3,220.0 0.0 0.0   Net earnings   -17,131.0 -653.0 -4,771.0 844.0 144.0 -3,220.0 0.0 0.0   Pre-tax profit without non-rec. items   -17,131 -786 -4,768 552 144 -3,220 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   7,049 150 139 153 209 587 0.0 0.0   Shareholders equity total   -6,796 551 347 1,192 1,336 471 -30.0 -30.0   Interest-bearing liabilities   10,066 5,688 3,061 3,380 2,620 2,189 30.0 30.0   Balance sheet total (assets)   12,420 8,683 7,577 8,216 7,542 14,740 0.0 0.0   Net Debt   10,066 5,688 3,061 2,820 2,620 1,317 30.0 30.0     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,902 8,239 4,064 9,166 8,289 6,408 0.0 0.0   Gross profit growth   0.0% 333.2% -50.7% 125.5% -9.6% -22.7% -100.0% 0.0%   Employees   29 26 24 24 18 19 0 0   Employee growth %   0.0% -10.3% -7.7% 0.0% -25.0% 5.6% -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)   12,420 8,683 7,577 8,216 7,542 14,740 0 0   Balance sheet change%   0.0% -30.1% -12.7% 8.4% -8.2% 95.4% -100.0% 0.0%   Added value   -18,616.0 -108.0 -4,569.0 877.0 298.0 -2,851.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,500 -7,405 -100 -58 -3 145 -587 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 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -1,007.6% -7.5% -114.6% 8.8% 2.7% -48.1% 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 %   -87.2% -2.6% -55.3% 10.7% 3.5% -27.6% 0.0% 0.0%   ROI %   -155.8% -4.3% -91.3% 20.7% 6.3% -90.2% 0.0% 0.0%   ROE %   -137.9% -10.1% -1,062.6% 109.7% 11.4% -356.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -35.5% 6.3% 4.6% 14.5% 17.7% 3.2% -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, %   -54.1% -5,266.7% -67.0% 321.6% 919.3% -46.2% 0.0% 0.0%   Gearing %   -148.1% 1,032.3% 882.1% 283.6% 196.1% 464.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 5.3% 6.3% 9.1% 4.4% 6.1% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.4 0.9 0.9 1.2 1.1 1.0 0.0 0.0   Current Ratio   0.4 1.1 1.0 1.3 1.3 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 560.0 0.0 872.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -7,667.0 501.0 308.0 1,924.0 1,711.0 151.0 -15.0 -15.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -642 -4 -190 37 17 -150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -642 -4 -190 37 16 -150 0 0   EBIT / employee   -661 -24 -194 34 13 -162 0 0   Net earnings / employee   -591 -25 -199 35 8 -169 0 0