Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Erhvervshuset HSB 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   15.5% 12.9% 4.1% 2.8% 1.9% 1.5% 8.1% 8.1%   Credit score (0-100)   13 18 47 59 69 76 30 30   Credit rating   BB BB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 0.0 5.8 72.7 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   0 0 0 0 0 0 0 0   Gross profit   -9.5 -9.6 -301 639 3,301 4,153 0.0 0.0   EBITDA   -9.5 -9.6 -301 639 3,301 4,153 0.0 0.0   EBIT   -9.5 -9.6 -301 639 3,301 4,153 0.0 0.0   Pre-tax profit (PTP)   -18.7 -20.9 -322.4 -7.2 1,967.2 1,813.2 0.0 0.0   Net earnings   -14.6 -16.3 -251.5 -5.6 1,535.9 1,410.2 0.0 0.0   Pre-tax profit without non-rec. items   -18.7 -20.9 -322 -7.2 1,967 1,813 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   0.0 0.0 53,169 67,967 68,941 69,092 0.0 0.0   Shareholders equity total   17.2 0.9 -251 44.4 16,580 17,991 16,991 16,991   Interest-bearing liabilities   333 362 52,848 67,254 49,230 47,382 0.0 0.0   Balance sheet total (assets)   358 371 61,528 69,947 69,249 69,219 16,991 16,991   Net Debt   333 362 52,065 66,384 49,100 47,257 -16,991 -16,991     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   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   -9.5 -9.6 -301 639 3,301 4,153 0.0 0.0   Gross profit growth   35.4% -1.3% -3,036.7% 0.0% 416.5% 25.8% -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)   358 371 61,528 69,947 69,249 69,219 16,991 16,991   Balance sheet change%   -32.7% 3.4% 16,504.6% 13.7% -1.0% -0.0% -75.5% 0.0%   Added value   -9.5 -9.6 -301.1 639.2 3,301.3 4,153.1 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 53,169 14,798 974 151 -69,092 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 1.0 2.0 3.0 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 %   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 %   -2.1% -2.6% -1.0% 1.0% 4.7% 6.0% 0.0% 0.0%   ROI %   -2.2% -2.7% -1.1% 1.0% 4.8% 6.1% 0.0% 0.0%   ROE %   -59.5% -180.6% -0.8% -0.0% 18.5% 8.2% 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 %   4.8% 0.2% -0.4% 21.5% 23.9% 26.0% 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, %   -3,516.5% -3,767.4% -17,290.1% 10,385.9% 1,487.3% 1,137.9% 0.0% 0.0%   Gearing %   1,938.8% 41,381.6% -21,087.5% 151,377.4% 296.9% 263.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 3.3% 0.1% 1.1% 2.3% 4.8% 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   1.1 1.0 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.1 1.0 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 783.6 869.7 130.0 124.9 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   17.2 0.9 -52,635.6 -51,228.4 -49,873.2 -9,790.9 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  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