Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANS BUCH A/S 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   0.6% 2.7% 2.1% 2.4% 0.6% 0.5% 4.8% 4.5%   Credit score (0-100)   98 61 67 62 96 99 45 47   Credit rating   AA BBB BBB BBB AA AAA BBB BBB   Credit limit (kDKK)   4,939.0 0.0 1.3 0.2 4,884.2 4,351.2 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   35,511 0.0 0.0 0.0 46,811 35,615 0.0 0.0   EBITDA   2,076 602 1,239 443 13,622 2,550 0.0 0.0   EBIT   709 602 1,239 443 12,184 1,289 0.0 0.0   Pre-tax profit (PTP)   446.0 -96.0 516.0 120.0 11,659.0 1,007.0 0.0 0.0   Net earnings   481.0 -96.0 516.0 120.0 9,083.0 779.0 0.0 0.0   Pre-tax profit without non-rec. items   446 602 1,239 443 11,659 1,007 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   655 0.0 0.0 0.0 48.0 41.0 0.0 0.0   Shareholders equity total   39,153 25,057 25,573 25,692 34,774 35,553 30,453 30,453   Interest-bearing liabilities   13,073 0.0 0.0 0.0 60.0 1,800 0.0 0.0   Balance sheet total (assets)   76,198 56,508 54,710 56,000 57,436 56,162 30,453 30,453   Net Debt   4,936 0.0 0.0 0.0 -2,843 875 -26,022 -26,022     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   35,511 0.0 0.0 0.0 46,811 35,615 0.0 0.0   Gross profit growth   -10.0% -100.0% 0.0% 0.0% 0.0% -23.9% -100.0% 0.0%   Employees   46 0 0 0 41 43 0 0   Employee growth %   -9.8% -100.0% 0.0% 0.0% 0.0% 4.9% -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)   76,198 56,508 54,710 56,000 57,436 56,162 30,453 30,453   Balance sheet change%   4.0% -25.8% -3.2% 2.4% 2.6% -2.2% -45.8% 0.0%   Added value   2,076.0 602.0 1,239.0 443.0 12,184.0 2,550.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,734 -9,381 0 0 3,181 -1,408 -41 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 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 (%)   2.0% 0.0% 0.0% 0.0% 26.0% 3.6% 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 %   1.0% 0.9% 2.2% 0.8% 21.5% 2.6% 0.0% 0.0%   ROI %   1.4% 1.1% 2.2% 0.8% 26.6% 3.9% 0.0% 0.0%   ROE %   1.2% -0.3% 2.0% 0.5% 30.0% 2.2% 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 %   51.4% 100.0% 100.0% 100.0% 60.5% 63.8% 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, %   237.8% 0.0% 0.0% 0.0% -20.9% 34.3% 0.0% 0.0%   Gearing %   33.4% 0.0% 0.0% 0.0% 0.2% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.0% 0.0% 0.0% 1,856.7% 48.7% 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   1.4 0.0 0.0 0.0 1.5 1.2 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 2.7 2.6 0.0 0.0   Cash and cash equivalent   8,137.0 0.0 0.0 0.0 2,903.0 925.0 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   32,020.0 0.0 0.0 0.0 33,354.0 31,849.0 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 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   45 0 0 0 297 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 0 0 0 332 59 0 0   EBIT / employee   15 0 0 0 297 30 0 0   Net earnings / employee   10 0 0 0 222 18 0 0