Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPENHAGEN HYDROGEN NETWORK 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  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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.6% 4.5% 10.8% 10.7% 6.0% 21.6% 7.1% 7.1%   Credit score (0-100)   63 48 22 21 38 4 34 34   Credit rating   BBB BBB BB BB BBB B BBB BBB   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)  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   -5,433 -6,654 -2,569 11,976 -4,044 3,738 0.0 0.0   EBITDA   -5,433 -6,654 -2,569 11,976 -4,044 3,738 0.0 0.0   EBIT   -6,750 -10,760 -24,126 -17,499 -4,044 3,738 0.0 0.0   Pre-tax profit (PTP)   -6,816.4 -11,248.9 -24,311.3 -17,718.3 -4,307.4 3,501.9 0.0 0.0   Net earnings   -3,304.0 -8,841.9 -18,949.1 -13,810.0 -3,393.3 -3,376.1 0.0 0.0   Pre-tax profit without non-rec. items   -6,816 -11,249 -24,311 -17,718 -4,307 3,502 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   59,837 55,731 34,174 4,700 4,700 0.0 0.0 0.0   Shareholders equity total   31,547 22,705 3,756 -10,054 13,953 10,576 9,576 9,576   Interest-bearing liabilities   27,104 31,969 32,270 27,359 23,039 21,036 0.0 0.0   Balance sheet total (assets)   66,877 75,416 52,563 17,653 38,099 31,857 9,576 9,576   Net Debt   26,681 31,194 32,267 26,886 23,039 21,036 -9,576 -9,576     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   -5,433 -6,654 -2,569 11,976 -4,044 3,738 0.0 0.0   Gross profit growth   -306.9% -22.5% 61.4% 0.0% 0.0% 0.0% -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)   66,877 75,416 52,563 17,653 38,099 31,857 9,576 9,576   Balance sheet change%   18.3% 12.8% -30.3% -66.4% 115.8% -16.4% -69.9% 0.0%   Added value   -5,433.5 -6,654.4 -2,569.2 11,975.8 25,430.3 3,737.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,412 -8,211 -43,114 -58,949 0 -4,700 0 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 1.0 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 (%)   124.2% 161.7% 939.1% -146.1% 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 %   -10.9% -15.1% -37.7% -43.6% -12.3% 12.7% 0.0% 0.0%   ROI %   -11.9% -19.0% -53.2% -55.2% -12.6% 12.9% 0.0% 0.0%   ROE %   -10.0% -32.6% -143.2% -129.0% -21.5% -27.5% 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 %   47.2% 30.7% 7.3% -36.3% 36.6% 33.2% 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, %   -491.0% -468.8% -1,255.9% 224.5% -569.7% 562.8% 0.0% 0.0%   Gearing %   85.9% 140.8% 859.2% -272.1% 165.1% 198.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 1.7% 0.6% 0.7% 1.0% 4.3% 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   0.4 0.9 1.9 2.4 9.2 1.5 0.0 0.0   Current Ratio   0.4 0.9 1.7 2.4 9.2 1.5 0.0 0.0   Cash and cash equivalent   423.0 775.7 3.8 473.1 0.0 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   -9,034.5 -3,381.5 7,267.7 7,579.7 29,752.8 10,576.5 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