Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HHN BUILDINGS 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.8% 0.9% 1.4% 1.2% 1.6% 1.2% 10.1% 10.1%   Credit score (0-100)   92 89 79 81 74 80 24 24   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   263.0 212.7 29.6 131.6 11.2 129.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,114 1,162 839 1,012 819 1,349 0.0 0.0   EBITDA   1,114 1,162 839 1,012 819 1,349 0.0 0.0   EBIT   863 912 594 785 545 1,198 0.0 0.0   Pre-tax profit (PTP)   551.5 632.5 233.3 606.9 200.7 560.4 0.0 0.0   Net earnings   430.1 493.3 177.7 473.4 -147.1 403.8 0.0 0.0   Pre-tax profit without non-rec. items   551 632 233 607 201 560 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   13,750 13,500 13,254 14,200 14,200 14,200 0.0 0.0   Shareholders equity total   2,697 2,690 2,868 4,338 4,465 5,016 1,869 1,869   Interest-bearing liabilities   10,301 9,591 8,956 8,240 7,917 7,081 0.0 0.0   Balance sheet total (assets)   14,262 13,680 13,260 14,205 14,202 14,200 1,869 1,869   Net Debt   10,298 9,589 8,950 8,235 7,916 7,081 -1,869 -1,869     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,114 1,162 839 1,012 819 1,349 0.0 0.0   Gross profit growth   12.5% 4.3% -27.7% 20.6% -19.0% 64.6% -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)   14,262 13,680 13,260 14,205 14,202 14,200 1,869 1,869   Balance sheet change%   -2.0% -4.1% -3.1% 7.1% -0.0% -0.0% -86.8% 0.0%   Added value   1,114.1 1,161.7 839.3 1,012.0 772.4 1,349.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -501 -500 -491 -278 448 123 -11,178 -3,022   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   77.5% 78.5% 70.7% 77.5% 66.5% 88.8% 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 %   6.6% 7.1% 4.8% 5.9% 3.9% 8.4% 0.0% 0.0%   ROI %   6.7% 7.2% 4.9% 6.0% 4.0% 8.6% 0.0% 0.0%   ROE %   17.3% 18.3% 6.4% 13.1% -3.3% 8.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   18.9% 19.7% 21.6% 30.5% 31.4% 35.3% 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, %   924.3% 825.5% 1,066.4% 813.7% 965.9% 524.9% 0.0% 0.0%   Gearing %   382.0% 356.5% 312.3% 190.0% 177.3% 141.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.6% 4.5% 2.4% 4.3% 8.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.5 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   3.3 1.7 5.6 5.3 1.7 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -587.2 -932.2 -1,225.0 -1,515.0 -1,529.6 -1,771.7 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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