Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANS´S AUTOVÆRKSTED 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.9% 3.3% 3.3% 3.1% 2.1% 2.9% 10.7% 10.5%   Credit score (0-100)   60 56 54 55 67 57 23 23   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.0 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   393 357 351 352 451 322 0.0 0.0   EBITDA   93.7 60.3 27.9 56.1 174 74.7 0.0 0.0   EBIT   93.7 60.3 27.9 42.8 146 46.7 0.0 0.0   Pre-tax profit (PTP)   66.5 39.2 6.5 14.9 189.9 15.4 0.0 0.0   Net earnings   52.0 34.2 6.5 14.9 151.9 1.4 0.0 0.0   Pre-tax profit without non-rec. items   66.5 39.2 6.5 14.9 190 15.4 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   2,430 2,430 2,591 2,603 2,639 2,659 0.0 0.0   Shareholders equity total   913 947 954 969 1,121 1,122 997 997   Interest-bearing liabilities   956 856 937 835 731 706 0.0 0.0   Balance sheet total (assets)   2,519 2,538 2,676 2,681 2,865 2,844 997 997   Net Debt   918 805 937 831 601 592 -997 -997     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   393 357 351 352 451 322 0.0 0.0   Gross profit growth   -8.4% -9.0% -1.8% 0.3% 28.2% -28.6% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   2,519 2,538 2,676 2,681 2,865 2,844 997 997   Balance sheet change%   -0.6% 0.8% 5.4% 0.2% 6.9% -0.7% -64.9% 0.0%   Added value   93.7 60.3 27.9 56.1 159.4 74.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 161 -1 8 -8 -2,659 0   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 (%)   23.9% 16.9% 8.0% 12.2% 32.4% 14.5% 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 %   3.7% 2.4% 1.1% 1.6% 7.9% 1.6% 0.0% 0.0%   ROI %   4.6% 3.0% 1.4% 2.1% 10.9% 2.3% 0.0% 0.0%   ROE %   5.9% 3.7% 0.7% 1.6% 14.5% 0.1% 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 %   36.2% 37.3% 35.6% 36.1% 39.1% 39.5% 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, %   979.9% 1,335.8% 3,353.7% 1,480.9% 345.4% 792.9% 0.0% 0.0%   Gearing %   104.8% 90.3% 98.2% 86.2% 65.2% 63.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.3% 2.4% 3.2% 3.6% 4.4% 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   0.1 0.2 0.1 0.1 0.2 0.2 0.0 0.0   Current Ratio   0.2 0.2 0.1 0.1 0.3 0.2 0.0 0.0   Cash and cash equivalent   38.1 50.2 0.0 3.4 129.5 113.9 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   -502.4 -564.1 -639.1 -668.5 -618.5 -640.6 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 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 75 0 0   EBIT / employee   0 0 0 0 0 47 0 0   Net earnings / employee   0 0 0 0 0 1 0 0