Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OLAV W. HANSEN A/S - Group 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  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.3% 0.3% 6.7% 6.6%   Credit score (0-100)   0 0 0 0 100 100 34 36   Credit rating   N/A N/A N/A N/A AAA AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 30,733.1 39,075.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 40,444 21,574 21,574 21,574   Gross profit   0.0 0.0 0.0 0.0 23,023 20,684 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 9,547 13,556 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 4,626 10,152 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 12,863.0 76,181.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 11,590.0 73,841.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 12,863 76,181 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 155,221 109,002 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 274,147 344,478 303,232 303,232   Interest-bearing liabilities   0.0 0.0 0.0 0.0 290,043 121,768 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 572,663 478,849 303,232 303,232   Net Debt   0.0 0.0 0.0 0.0 239,188 50,191 -303,232 -303,232     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 40,444 21,574 21,574 21,574   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -46.7% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 23,023 20,684 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -10.2% -100.0% 0.0%   Employees   0 0 0 0 24 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -79.2% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 0 572,663 478,849 303,232 303,232   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -16.4% -36.7% 0.0%   Added value   0.0 0.0 0.0 0.0 4,626.0 13,556.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 11.4% 62.8% 0.0% 0.0%   Investments   0 0 0 0 151,440 -49,421 -110,344 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 23.6% 62.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 11.4% 47.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 20.1% 49.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 28.7% 342.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 40.8% 358.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 31.8% 353.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 4.2% 17.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 4.3% 18.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 4.5% 25.5% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 47.9% 71.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 738.1% 622.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 612.4% 290.4% -1,405.5% -1,405.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 2,505.4% 370.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 105.8% 35.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.9% 8.7% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 3.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.1 3.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 50,855.0 71,577.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 27.5 1.7 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 54.7 40.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 183.5% 450.7% 1,405.5% 1,405.5%   Net working capital   0.0 0.0 0.0 0.0 7,796.0 71,533.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 19.3% 331.6% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 1,685 4,315 0 0   Added value / employee   0 0 0 0 193 2,711 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 398 2,711 0 0   EBIT / employee   0 0 0 0 193 2,030 0 0   Net earnings / employee   0 0 0 0 483 14,768 0 0