Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HMB CONSULTING 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.7% 3.8% 3.8% 4.4% 8.0% 7.6% 16.0% 16.0%   Credit score (0-100)   61 52 51 46 30 31 12 12   Credit rating   BBB BBB BBB BBB BB BB BB BB   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)  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   97.9 32.6 29.2 -20.3 57.2 -38.5 0.0 0.0   EBITDA   97.9 32.6 29.2 -20.3 57.2 -38.5 0.0 0.0   EBIT   74.6 29.1 25.7 -23.8 -142 -42.0 0.0 0.0   Pre-tax profit (PTP)   58.2 12.9 17.3 -31.7 -173.3 -56.9 0.0 0.0   Net earnings   45.4 12.3 13.5 -24.7 -126.4 -44.4 0.0 0.0   Pre-tax profit without non-rec. items   58.2 12.9 17.3 -31.7 -173 -56.9 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   1,013 1,013 1,013 1,458 445 445 0.0 0.0   Shareholders equity total   91.9 104 118 93.0 -33.3 -77.7 -128 -128   Interest-bearing liabilities   1,304 1,111 887 1,333 1,143 464 131 131   Balance sheet total (assets)   1,435 1,384 1,383 1,765 1,631 920 3.5 3.5   Net Debt   1,245 1,074 856 1,321 342 426 131 131     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   97.9 32.6 29.2 -20.3 57.2 -38.5 0.0 0.0   Gross profit growth   0.0% -66.7% -10.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,435 1,384 1,383 1,765 1,631 920 3 3   Balance sheet change%   10.6% -3.6% -0.1% 27.6% -7.6% -43.6% -99.6% 0.0%   Added value   97.9 32.6 29.2 -20.3 -138.6 -38.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   55 -7 -7 438 -1,215 -7 -445 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 -3.0 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 (%)   76.2% 89.3% 88.1% 117.1% -248.2% 109.0% 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 %   5.5% 2.1% 1.9% -1.5% -8.3% -3.1% 0.0% 0.0%   ROI %   5.9% 2.2% 2.3% -1.9% -11.0% -5.1% 0.0% 0.0%   ROE %   65.5% 12.6% 12.1% -23.4% -14.7% -3.5% 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 %   6.4% 7.5% 8.5% 5.3% -2.0% -8.2% -97.3% -97.3%   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, %   1,271.8% 3,298.4% 2,935.5% -6,499.2% 596.8% -1,106.1% 0.0% 0.0%   Gearing %   1,418.2% 1,065.7% 753.6% 1,432.6% -3,429.4% -596.8% -102.7% -102.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.3% 0.8% 0.7% 2.5% 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   0.5 0.4 0.3 0.2 0.7 0.5 0.0 0.0   Current Ratio   0.5 0.4 0.3 0.2 0.7 0.5 0.0 0.0   Cash and cash equivalent   59.0 37.3 30.9 11.5 801.8 37.6 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   -368.6 -546.9 -748.9 -1,148.2 -473.9 -514.8 -65.6 -65.6   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0