Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANSTHOLM STEVEDORE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   5.1% 3.8% 3.1% 2.3% 5.1% 9.2% 12.1% 11.8%   Credit score (0-100)   45 52 56 63 43 26 20 20   Credit rating   BBB BBB BBB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   892 1,076 596 675 282 215 0.0 0.0   EBITDA   877 1,062 589 666 282 215 0.0 0.0   EBIT   674 853 356 271 -202 -510 0.0 0.0   Pre-tax profit (PTP)   609.8 806.5 315.0 202.1 -418.6 -992.7 0.0 0.0   Net earnings   475.6 629.0 245.3 158.3 -323.9 -771.4 0.0 0.0   Pre-tax profit without non-rec. items   610 807 315 202 -419 -993 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3,754 3,545 4,310 5,656 10,139 10,297 0.0 0.0   Shareholders equity total   697 1,326 1,571 1,729 1,405 634 554 554   Interest-bearing liabilities   2,757 1,864 3,019 3,837 9,073 8,332 0.0 0.0   Balance sheet total (assets)   3,994 3,727 5,216 6,132 13,322 11,419 554 554   Net Debt   2,757 1,864 3,019 3,837 9,073 8,332 -554 -554     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   892 1,076 596 675 282 215 0.0 0.0   Gross profit growth   52.5% 20.6% -44.6% 13.3% -58.3% -23.7% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   3,994 3,727 5,216 6,132 13,322 11,419 554 554   Balance sheet change%   -11.4% -6.7% 40.0% 17.6% 117.3% -14.3% -95.1% 0.0%   Added value   877.0 1,061.8 589.4 666.1 192.6 215.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -324 -418 531 951 3,999 -567 -10,297 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   75.5% 79.2% 59.7% 40.1% -71.8% -237.1% 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 %   15.9% 22.1% 8.0% 4.8% -2.1% -4.1% 0.0% 0.0%   ROI %   18.7% 25.2% 8.9% 5.2% -2.5% -5.2% 0.0% 0.0%   ROE %   103.7% 62.2% 16.9% 9.6% -20.7% -75.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   17.9% 35.6% 30.1% 28.2% 10.5% 5.6% 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, %   314.4% 175.6% 512.2% 576.0% 3,218.4% 3,875.8% 0.0% 0.0%   Gearing %   395.8% 140.6% 192.2% 221.9% 645.7% 1,314.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.0% 1.7% 2.0% 3.3% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.3 0.1 0.3 0.2 0.0 0.0   Current Ratio   0.1 0.1 0.3 0.1 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -2,996.8 -1,978.3 -2,614.4 -3,773.4 -7,262.9 -3,736.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   877 1,062 589 666 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   877 1,062 589 666 0 0 0 0   EBIT / employee   674 853 356 271 0 0 0 0   Net earnings / employee   476 629 245 158 0 0 0 0