Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HC CONTAINER 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.6% 2.2% 2.2% 2.2% 0.6% 0.5% 7.7% 7.7%   Credit score (0-100)   63 68 66 65 98 99 32 32   Credit rating   BBB BBB BBB BBB AA AAA BB BB   Credit limit (kDKK)   0.1 1.2 1.2 1.1 3,568.3 4,461.2 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   54,317 43,642 45,949 43,856 50,682 55,847 0.0 0.0   EBITDA   1,752 3,305 4,618 4,919 20,973 24,218 0.0 0.0   EBIT   1,752 3,305 4,618 4,919 6,886 10,104 0.0 0.0   Pre-tax profit (PTP)   444.0 2,320.0 3,748.0 3,864.0 8,033.4 9,657.1 0.0 0.0   Net earnings   444.0 2,320.0 3,748.0 3,864.0 6,560.3 7,640.8 0.0 0.0   Pre-tax profit without non-rec. items   1,752 3,305 4,618 4,919 8,033 9,657 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 66,397 63,732 0.0 0.0   Shareholders equity total   17,811 20,131 20,880 16,744 23,304 28,445 24,030 24,030   Interest-bearing liabilities   0.0 0.0 0.0 0.0 16,878 16,902 0.0 0.0   Balance sheet total (assets)   75,180 79,234 74,884 74,041 86,038 87,260 24,030 24,030   Net Debt   0.0 0.0 0.0 0.0 16,189 14,425 -24,030 -24,030     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   54,317 43,642 45,949 43,856 50,682 55,847 0.0 0.0   Gross profit growth   11.8% -19.7% 5.3% -4.6% 15.6% 10.2% -100.0% 0.0%   Employees   60 50 54 47 51 54 0 0   Employee growth %   -4.8% -16.7% 8.0% -13.0% 8.5% 5.9% -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)   75,180 79,234 74,884 74,041 86,038 87,260 24,030 24,030   Balance sheet change%   -15.5% 5.4% -5.5% -1.1% 16.2% 1.4% -72.5% 0.0%   Added value   1,752.0 3,305.0 4,618.0 4,919.0 6,886.0 24,218.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70,515 0 0 0 52,310 -16,780 -63,732 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  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 (%)   3.2% 7.6% 10.1% 11.2% 13.6% 18.1% 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 %   2.1% 4.3% 6.0% 6.6% 11.1% 12.7% 0.0% 0.0%   ROI %   2.3% 4.3% 6.0% 6.6% 12.0% 14.8% 0.0% 0.0%   ROE %   2.5% 12.2% 18.3% 20.5% 32.8% 29.5% 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 %   100.0% 100.0% 100.0% 100.0% 27.1% 32.6% 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, %   0.0% 0.0% 0.0% 0.0% 77.2% 59.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 72.4% 59.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 10.2% 8.0% 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   0.0 0.0 0.0 0.0 0.7 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 688.3 2,476.9 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   0.0 0.0 0.0 0.0 -7,744.4 -4,860.8 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   29 66 86 105 135 448 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   29 66 86 105 411 448 0 0   EBIT / employee   29 66 86 105 135 187 0 0   Net earnings / employee   7 46 69 82 129 141 0 0