Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HABRO-59, KOMMANDITAKTIESELSKAB Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   0.7% 1.6% 0.7% 1.1% 0.7% 0.8% 19.5% 19.5%   Credit score (0-100)   95 74 95 83 94 93 6 6   Credit rating   AA A AA A AA AA B B   Credit limit (kDKK)   4,132.0 41.7 3,059.0 1,165.6 3,471.2 3,161.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   3,852 1,669 2,721 4,014 5,126 5,181 5,181 5,181   Gross profit   3,852 1,669 2,721 4,014 5,126 5,181 0.0 0.0   EBITDA   3,645 11,535 376 5,606 4,883 4,902 0.0 0.0   EBIT   9,926 1,335 2,522 3,783 5,828 6,447 0.0 0.0   Pre-tax profit (PTP)   7,542.1 -11,367.6 2,264.7 -495.3 3,488.8 3,905.2 0.0 0.0   Net earnings   7,542.1 -11,367.6 2,264.7 -495.3 3,488.8 3,905.2 0.0 0.0   Pre-tax profit without non-rec. items   7,542 -1,167 118 1,327 3,489 3,905 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   82,971 70,171 75,475 71,421 73,357 76,928 0.0 0.0   Shareholders equity total   39,392 28,024 30,289 29,794 32,282 31,188 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   86,132 70,471 77,274 73,043 76,031 79,949 0.0 0.0   Net Debt   -3,124 -252 -1,740 -1,565 -2,633 -2,996 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   3,852 1,669 2,721 4,014 5,126 5,181 5,181 5,181   Net sales growth   2.6% -56.7% 63.0% 47.5% 27.7% 1.1% 0.0% 0.0%   Gross profit   3,852 1,669 2,721 4,014 5,126 5,181 0.0 0.0   Gross profit growth   2.6% -56.7% 63.0% 47.5% 27.7% 1.1% -100.0% 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)   86,132 70,471 77,274 73,043 76,031 79,949 0 0   Balance sheet change%   11.8% -18.2% 9.7% -5.5% 4.1% 5.2% -100.0% 0.0%   Added value   9,926.4 1,334.9 2,522.0 3,783.1 5,828.1 6,447.4 0.0 0.0   Added value %   257.7% 80.0% 92.7% 94.2% 113.7% 124.4% 0.0% 0.0%   Investments   8,801 -12,800 5,303 -4,054 1,936 3,571 -76,928 0   Net sales trend   2.0 -1.0 1.0 2.0 3.0 4.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   94.6% 691.0% 13.8% 139.7% 95.3% 94.6% 0.0% 0.0%   EBIT %   257.7% 80.0% 92.7% 94.2% 113.7% 124.4% 0.0% 0.0%   EBIT to gross profit (%)   257.7% 80.0% 92.7% 94.2% 113.7% 124.4% 0.0% 0.0%   Net Earnings %   195.8% -680.9% 83.2% -12.3% 68.1% 75.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   32.7% -69.9% 4.3% 33.1% 49.6% 45.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   195.8% -69.9% 4.3% 33.1% 68.1% 75.4% 0.0% 0.0%   ROA %   12.3% 1.7% 3.6% 5.1% 8.0% 8.5% 0.0% 0.0%   ROI %   13.0% 1.8% 3.8% 5.4% 8.4% 9.1% 0.0% 0.0%   ROE %   21.2% -33.7% 7.8% -1.6% 11.2% 12.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   45.7% 39.8% 39.2% 40.8% 42.5% 39.0% 0.0% 0.0%   Relative indebtedness %   1,213.3% 2,542.7% 1,726.4% 1,077.4% 853.4% 941.1% 0.0% 0.0%   Relative net indebtedness %   1,132.2% 2,527.6% 1,662.5% 1,038.5% 802.1% 883.3% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -85.7% -2.2% -463.4% -27.9% -53.9% -61.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 0.1 0.4 0.5 0.7 0.4 0.0 0.0   Current Ratio   0.8 0.1 0.4 0.5 0.7 0.4 0.0 0.0   Cash and cash equivalent   3,123.6 252.3 1,740.2 1,564.9 2,633.3 2,995.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 %   82.1% 18.0% 66.1% 40.4% 52.2% 58.3% 0.0% 0.0%   Net working capital   -598.5 -2,196.4 -2,715.4 -1,963.3 -1,082.7 -4,443.7 0.0 0.0   Net working capital %   -15.5% -131.6% -99.8% -48.9% -21.1% -85.8% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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