Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   1.3% 1.2% 1.4% 1.5% 1.2% 5.5% 8.3% 8.1%   Credit score (0-100)   82 83 78 75 82 40 30 30   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   102.8 247.7 73.7 37.9 309.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   3,051 4,699 3,242 2,981 3,995 905 0.0 0.0   EBITDA   426 1,818 793 479 1,249 -1,749 0.0 0.0   EBIT   310 1,807 792 456 1,198 -1,814 0.0 0.0   Pre-tax profit (PTP)   287.7 1,800.5 768.5 436.1 1,180.6 -1,807.8 0.0 0.0   Net earnings   223.8 1,405.7 561.5 340.3 912.9 -1,496.8 0.0 0.0   Pre-tax profit without non-rec. items   288 1,800 768 436 1,181 -1,808 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   486 30.9 29.0 390 534 469 0.0 0.0   Shareholders equity total   5,863 7,268 7,830 8,170 9,083 7,586 7,461 7,461   Interest-bearing liabilities   382 0.9 38.3 48.6 64.5 71.4 0.0 0.0   Balance sheet total (assets)   6,909 8,538 8,785 9,433 9,999 8,532 7,461 7,461   Net Debt   -585 -1,590 -1,164 -1,340 -2,224 -1,091 -7,461 -7,461     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   3,051 4,699 3,242 2,981 3,995 905 0.0 0.0   Gross profit growth   -36.9% 54.0% -31.0% -8.1% 34.0% -77.3% -100.0% 0.0%   Employees   6 6 6 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% -16.7% 0.0% 0.0% -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)   6,909 8,538 8,785 9,433 9,999 8,532 7,461 7,461   Balance sheet change%   -9.3% 23.6% 2.9% 7.4% 6.0% -14.7% -12.5% 0.0%   Added value   426.0 1,818.0 793.5 478.7 1,220.6 -1,749.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   127 -466 -4 338 92 -129 -469 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 -1.0 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 (%)   10.2% 38.4% 24.4% 15.3% 30.0% -200.3% 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 %   4.4% 23.4% 9.1% 5.0% 12.3% -19.5% 0.0% 0.0%   ROI %   4.9% 26.7% 10.5% 5.7% 13.8% -21.5% 0.0% 0.0%   ROE %   3.6% 21.4% 7.4% 4.3% 10.6% -18.0% 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 %   84.9% 85.1% 89.1% 86.6% 93.4% 94.5% 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, %   -137.3% -87.5% -146.7% -279.9% -178.1% 62.4% 0.0% 0.0%   Gearing %   6.5% 0.0% 0.5% 0.6% 0.7% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.9% 4.7% 118.3% 44.8% 30.0% 1.9% 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   1.5 2.7 3.4 3.0 7.6 7.4 0.0 0.0   Current Ratio   5.6 6.2 8.5 6.7 9.9 7.7 0.0 0.0   Cash and cash equivalent   966.5 1,590.7 1,202.1 1,388.3 2,288.5 1,162.5 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   4,738.3 6,546.4 7,126.5 7,119.9 7,840.0 6,359.3 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   71 303 132 96 244 -350 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 303 132 96 250 -350 0 0   EBIT / employee   52 301 132 91 240 -363 0 0   Net earnings / employee   37 234 94 68 183 -299 0 0