Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HARBO ADMINISTRATION 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% 1.2% 1.2%   Bankruptcy risk   7.4% 3.2% 2.9% 2.1% 2.7% 3.9% 10.0% 9.8%   Credit score (0-100)   34 57 58 65 60 49 25 25   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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)  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   196 445 846 780 424 199 0.0 0.0   EBITDA   -89.3 34.0 98.7 8.2 -76.1 -132 0.0 0.0   EBIT   -89.3 34.0 98.7 8.2 -76.1 -132 0.0 0.0   Pre-tax profit (PTP)   -389.6 172.3 175.8 902.9 322.4 20.3 0.0 0.0   Net earnings   -365.3 169.2 157.3 899.4 336.1 48.9 0.0 0.0   Pre-tax profit without non-rec. items   -390 172 176 903 322 20.3 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   689 697 709 709 794 794 0.0 0.0   Shareholders equity total   297 466 624 1,523 1,745 1,676 1,429 1,429   Interest-bearing liabilities   873 868 1,002 628 0.4 0.4 0.0 0.0   Balance sheet total (assets)   1,766 1,890 2,157 2,338 2,290 2,830 1,429 1,429   Net Debt   735 837 821 272 -128 -152 -1,429 -1,429     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   196 445 846 780 424 199 0.0 0.0   Gross profit growth   -52.5% 126.8% 90.0% -7.8% -45.6% -53.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,766 1,890 2,157 2,338 2,290 2,830 1,429 1,429   Balance sheet change%   -9.5% 7.0% 14.1% 8.4% -2.1% 23.6% -49.5% 0.0%   Added value   -89.3 34.0 98.7 8.2 -76.1 -132.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 8 11 0 85 0 -794 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 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 (%)   -45.5% 7.6% 11.7% 1.1% -17.9% -66.3% 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 %   -18.8% 11.7% 11.2% 41.5% 15.0% 2.1% 0.0% 0.0%   ROI %   -25.9% 17.1% 15.1% 49.0% 17.8% 3.1% 0.0% 0.0%   ROE %   -76.1% 44.3% 28.9% 83.8% 20.6% 2.9% 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 %   16.8% 24.7% 28.9% 65.1% 76.2% 59.2% 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, %   -823.4% 2,460.3% 831.9% 3,313.6% 168.3% 115.0% 0.0% 0.0%   Gearing %   293.7% 186.0% 160.6% 41.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 4.8% 5.4% 3.6% 7.8% 8,532.3% 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   0.8 0.5 0.5 0.5 0.5 0.7 0.0 0.0   Current Ratio   0.8 0.5 0.5 0.5 0.5 0.7 0.0 0.0   Cash and cash equivalent   138.3 30.5 181.0 356.1 128.4 152.3 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   -166.1 -764.2 -713.7 -682.3 -270.6 -339.3 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   -89 34 99 8 -76 -132 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -89 34 99 8 -76 -132 0 0   EBIT / employee   -89 34 99 8 -76 -132 0 0   Net earnings / employee   -365 169 157 899 336 49 0 0