Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Haabendal Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.3% 12.6% 16.9% 7.9% 8.3% 3.7% 13.7% 13.5%   Credit score (0-100)   31 18 9 30 28 52 16 17   Credit rating   BB BB BB BB BB BBB 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)  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 0 451 403 519 0 0 0   Gross profit   -2.0 0.0 444 402 519 137 0.0 0.0   EBITDA   -2.0 0.0 444 402 519 137 0.0 0.0   EBIT   -2.0 0.0 444 402 519 137 0.0 0.0   Pre-tax profit (PTP)   379.7 352.4 450.3 378.0 518.8 135.4 0.0 0.0   Net earnings   379.7 352.4 450.3 378.0 518.8 135.4 0.0 0.0   Pre-tax profit without non-rec. items   380 0.0 450 379 519 135 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   380 412 462 710 724 809 769 769   Interest-bearing liabilities   22.0 0.0 0.0 0.0 0.0 30.0 0.0 0.0   Balance sheet total (assets)   402 412 462 710 724 839 769 769   Net Debt   22.0 -7.5 -106 -102 -121 3.4 -769 -769     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 0 451 403 519 0 0 0   Net sales growth   0.0% 0.0% 0.0% -10.5% 28.8% -100.0% 0.0% 0.0%   Gross profit   -2.0 0.0 444 402 519 137 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -9.3% 28.9% -73.7% -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)   402 412 462 710 724 839 769 769   Balance sheet change%   0.0% 2.6% 12.2% 53.6% 1.9% 15.9% -8.3% 0.0%   Added value   -2.0 0.0 443.8 402.3 518.5 136.6 0.0 0.0   Added value %   0.0% 0.0% 98.5% 99.8% 99.8% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   -1.0 0.0 1.0 2.0 3.0 4.0 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% 98.5% 99.8% 99.8% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 98.5% 99.8% 99.8% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 0.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 99.9% 93.8% 99.9% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 99.9% 93.8% 99.9% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 99.9% 93.9% 99.9% 0.0% 0.0% 0.0%   ROA %   94.5% 0.0% 103.1% 64.6% 72.3% 17.6% 0.0% 0.0%   ROI %   94.5% 0.0% 103.1% 64.6% 72.3% 17.3% 0.0% 0.0%   ROE %   100.0% 89.0% 103.0% 64.5% 72.3% 17.7% 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 %   94.5% 100.0% 100.0% 100.0% 100.0% 96.4% 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% -23.5% -25.3% -23.3% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,100.8% 0.0% -23.9% -25.4% -23.4% 2.5% 0.0% 0.0%   Gearing %   5.8% 0.0% 0.0% 0.0% 0.0% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 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   0.0 0.0 0.0 0.0 0.0 19.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 19.3 0.0 0.0   Cash and cash equivalent   0.0 7.5 105.9 102.1 121.2 26.6 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% 23.5% 95.8% 97.3% 0.0% 0.0% 0.0%   Net working capital   -22.0 7.5 105.9 386.1 505.2 550.3 0.0 0.0   Net working capital %   0.0% 0.0% 23.5% 95.8% 97.3% 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