Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H.H. HAUBERG 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.8% 1.1% 0.6% 0.8% 0.6% 0.7% 7.8% 7.8%   Credit score (0-100)   94 85 96 91 97 94 31 31   Credit rating   AA A AA AA AA AA BB BB   Credit limit (kDKK)   2,722.0 1,087.7 3,079.5 2,700.8 3,161.2 3,246.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   144 61.4 115 -192 -72.0 -335 0.0 0.0   EBITDA   144 61.4 115 -478 -321 -584 0.0 0.0   EBIT   -56.1 361 115 -278 -321 -584 0.0 0.0   Pre-tax profit (PTP)   1,334.1 -2,208.3 5,608.5 822.4 1,233.8 3,185.1 0.0 0.0   Net earnings   1,063.1 -2,149.1 4,853.0 737.1 965.1 2,473.2 0.0 0.0   Pre-tax profit without non-rec. items   1,334 -2,208 5,609 822 1,234 3,185 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   11,800 12,100 12,100 12,300 12,300 12,300 0.0 0.0   Shareholders equity total   30,262 27,713 32,166 31,703 32,669 35,142 34,942 34,942   Interest-bearing liabilities   2.5 0.0 0.5 160 3.3 14.8 0.0 0.0   Balance sheet total (assets)   30,661 27,897 32,963 32,143 33,108 36,024 34,942 34,942   Net Debt   -2,137 -396 -180 -14,359 -15,255 -17,114 -34,942 -34,942     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   144 61.4 115 -192 -72.0 -335 0.0 0.0   Gross profit growth   -33.0% -57.3% 87.7% 0.0% 62.5% -366.2% 0.0% 0.0%   Employees   0 0 0 0 0 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)   30,661 27,897 32,963 32,143 33,108 36,024 34,942 34,942   Balance sheet change%   1.9% -9.0% 18.2% -2.5% 3.0% 8.8% -3.0% 0.0%   Added value   -56.1 361.4 115.3 -278.3 -321.0 -583.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,030 300 0 200 0 0 -12,300 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -38.9% 588.4% 100.0% 145.0% 446.2% 174.0% 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 %   4.4% 2.8% 18.5% 2.7% 3.9% 9.5% 0.0% 0.0%   ROI %   4.4% 2.8% 18.8% 2.7% 3.9% 9.6% 0.0% 0.0%   ROE %   3.6% -7.4% 16.2% 2.3% 3.0% 7.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   99.1% 99.7% 97.9% 99.1% 99.1% 98.1% 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, %   -1,484.5% -644.3% -155.9% 3,002.2% 4,751.9% 2,932.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 242,934.8% 8,998.8% 50.5% 34.3% 923.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   116.1 65.9 15.9 78.5 509.9 406.2 0.0 0.0   Current Ratio   18.4 11.4 2.6 43.2 85.9 70.8 0.0 0.0   Cash and cash equivalent   2,139.4 395.8 180.2 14,518.9 15,258.7 17,128.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,470.6 1,324.6 198.8 460.6 718.8 1,274.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 -584 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -584 0 0   EBIT / employee   0 0 0 0 0 -584 0 0   Net earnings / employee   0 0 0 0 0 2,473 0 0