Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HEMPEL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   2.5% 2.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.4% 0.5% 0.4% 0.4% 3.9% 3.8%   Credit score (0-100)   0 0 100 99 100 100 50 50   Credit rating   N/A N/A AAA AAA AAA AAA BBB BBB   Credit limit (mEUR)   0.0 0.0 47.9 45.3 46.8 49.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mEUR)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 110 117 123 131 131 131   Gross profit   0.0 0.0 63.0 64.0 64.0 71.0 0.0 0.0   EBITDA   0.0 0.0 12.0 -1.0 14.0 7.0 0.0 0.0   EBIT   0.0 0.0 12.0 -1.0 14.0 7.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 39.0 32.0 50.0 56.0 0.0 0.0   Net earnings   0.0 0.0 33.0 41.0 43.0 49.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 39.0 32.0 50.0 56.0 0.0 0.0     See the entire income statement 1.0 Balance sheet (mEUR)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 4.0 4.0 7.0 12.0 0.0 0.0   Shareholders equity total   0.0 0.0 458 442 448 470 424 424   Interest-bearing liabilities   0.0 0.0 247 209 279 326 0.0 0.0   Balance sheet total (assets)   0.0 0.0 744 689 769 854 424 424   Net Debt   0.0 0.0 242 203 279 321 -411 -411     See the entire balance sheet 1.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 110 117 123 131 131 131   Net sales growth   0.0% 0.0% 0.0% 6.4% 5.1% 6.5% 0.0% 0.0%   Gross profit   0.0 0.0 63.0 64.0 64.0 71.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1.6% 0.0% 10.9% -100.0% 0.0%   Employees   0 0 0 0 0 321 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)   0 0 744 689 769 854 424 424   Balance sheet change%   0.0% 0.0% 0.0% -7.4% 11.6% 11.1% -50.4% 0.0%   Added value   0.0 0.0 12.0 -1.0 14.0 7.0 0.0 0.0   Added value %   0.0% 0.0% 10.9% -0.9% 11.4% 5.3% 0.0% 0.0%   Investments   0 0 22 4 2 3 -18 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   1.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 10.9% -0.9% 11.4% 5.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 10.9% -0.9% 11.4% 5.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 19.0% -1.6% 21.9% 9.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 30.0% 35.0% 35.0% 37.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 30.0% 35.0% 35.0% 37.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 35.5% 27.4% 40.7% 42.7% 0.0% 0.0%   ROA %   0.0% 0.0% 5.1% 4.6% 5.8% 6.5% 0.0% 0.0%   ROI %   0.0% 0.0% 5.4% 4.9% 6.1% 6.9% 0.0% 0.0%   ROE %   0.0% 0.0% 7.2% 9.1% 9.7% 10.7% 0.0% 0.0%   1.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 61.6% 64.2% 58.0% 54.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 259.1% 210.3% 261.0% 293.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 254.5% 205.1% 261.0% 289.3% -313.7% -313.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 2,016.7% -20,300.0% 1,992.9% 4,585.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 53.9% 47.3% 62.3% 69.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% -0.8% 0.4% -3.3% -1.0% 0.0% 0.0%   1.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.6 0.5 0.7 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.5 0.7 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 5.0 6.0 0.0 5.0 0.0 0.0   1.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 13.3 12.5 20.8 25.1 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% 111.8% 110.3% 175.6% 190.8% 313.7% 313.7%   Net working capital   0.0 0.0 -86.0 -117.0 -102.0 -126.0 0.0 0.0   Net working capital %   0.0% 0.0% -78.2% -100.0% -82.9% -96.2% 0.0% 0.0%   1.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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