Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICAEL HANSEN HOLDING 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% 0.6% 0.6%   Bankruptcy risk   0.7% 1.0% 1.1% 2.2% 1.0% 0.8% 7.7% 7.7%   Credit score (0-100)   95 87 84 64 87 89 32 32   Credit rating   AA A A BBB A AA BB BB   Credit limit (kDKK)   2,048.5 1,569.0 1,149.7 0.7 1,522.2 2,104.6 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   985 -28.5 -11.6 -7.7 -13.6 -130 0.0 0.0   EBITDA   985 -28.5 -11.6 -7.7 -13.6 -130 0.0 0.0   EBIT   985 -28.5 -11.6 -7.7 -13.6 -130 0.0 0.0   Pre-tax profit (PTP)   5,873.6 6,720.3 -74.3 -4,291.6 206.0 2,546.6 0.0 0.0   Net earnings   5,852.0 6,692.2 -166.5 -4,363.9 147.3 2,462.8 0.0 0.0   Pre-tax profit without non-rec. items   5,874 6,720 -74.3 -4,292 206 2,547 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 0.0 0.0 0.0 0.0   Shareholders equity total   22,054 28,992 28,326 23,849 23,882 26,227 25,858 25,858   Interest-bearing liabilities   481 284 259 369 339 5,422 0.0 0.0   Balance sheet total (assets)   22,792 29,332 28,728 24,300 24,290 31,864 25,858 25,858   Net Debt   387 -2,086 115 338 -1,544 5,329 -25,858 -25,858     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   985 -28.5 -11.6 -7.7 -13.6 -130 0.0 0.0   Gross profit growth   0.0% 0.0% 59.5% 33.3% -76.5% -854.3% 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)   22,792 29,332 28,728 24,300 24,290 31,864 25,858 25,858   Balance sheet change%   17.3% 28.7% -2.1% -15.4% -0.0% 31.2% -18.9% 0.0%   Added value   984.8 -28.5 -11.6 -7.7 -13.6 -129.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -4.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   28.1% 26.0% -0.2% -16.1% 0.9% 9.2% 0.0% 0.0%   ROI %   29.1% 26.2% -0.2% -16.2% 0.9% 9.2% 0.0% 0.0%   ROE %   30.6% 26.2% -0.6% -16.7% 0.6% 9.8% 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 %   96.8% 98.8% 98.6% 98.1% 98.3% 82.3% 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, %   39.3% 7,318.8% -991.8% -4,387.8% 11,345.4% -4,103.3% 0.0% 0.0%   Gearing %   2.2% 1.0% 0.9% 1.5% 1.4% 20.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 14.3% 7.8% 3.7% 1.6% 1.0% 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   7.9 65.1 46.7 31.3 35.0 1.5 0.0 0.0   Current Ratio   7.9 65.1 46.7 31.3 35.0 1.5 0.0 0.0   Cash and cash equivalent   94.0 2,370.0 144.1 30.3 1,883.5 92.9 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   5,103.1 21,782.8 18,367.6 13,677.6 13,896.5 3,075.8 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   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