Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H.K. GLAS 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% 5.0% 5.0%   Bankruptcy risk   4.8% 3.9% 9.8% 4.5% 12.7% 5.3% 16.2% 16.2%   Credit score (0-100)   47 51 25 45 17 41 11 11   Credit rating   BBB BBB BB BBB 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)  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   700 674 178 426 -635 459 0.0 0.0   EBITDA   14.3 -15.3 -574 -236 -1,495 -199 0.0 0.0   EBIT   14.3 -23.4 -582 -256 -1,525 -229 0.0 0.0   Pre-tax profit (PTP)   4.9 -32.7 -594.0 -266.0 -1,545.0 -295.8 0.0 0.0   Net earnings   3.2 -25.8 -464.0 -208.0 -1,205.0 -231.9 0.0 0.0   Pre-tax profit without non-rec. items   4.9 -32.7 -594 -266 -1,545 -296 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   0.0 114 107 238 113 83.0 0.0 0.0   Shareholders equity total   691 665 199 491 -714 254 124 124   Interest-bearing liabilities   257 1,105 2,286 389 1,844 876 0.0 0.0   Balance sheet total (assets)   1,604 2,376 2,946 1,666 1,543 1,463 124 124   Net Debt   -83.6 814 2,248 174 1,734 874 -124 -124     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   700 674 178 426 -635 459 0.0 0.0   Gross profit growth   58.1% -3.8% -73.6% 139.3% 0.0% 0.0% -100.0% 0.0%   Employees   3 3 3 3 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 33.3% -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)   1,604 2,376 2,946 1,666 1,543 1,463 124 124   Balance sheet change%   -19.1% 48.1% 24.0% -43.4% -7.4% -5.2% -91.5% 0.0%   Added value   14.3 -15.3 -574.0 -236.0 -1,505.0 -199.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 106 -15 111 -155 -60 -83 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   2.0% -3.5% -327.0% -60.1% 240.2% -50.0% 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 %   1.0% -0.9% -21.5% -10.2% -77.7% -12.3% 0.0% 0.0%   ROI %   1.4% -1.3% -26.8% -14.0% -112.0% -15.4% 0.0% 0.0%   ROE %   0.5% -3.8% -107.4% -60.3% -118.5% -25.8% 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 %   43.1% 28.0% 6.8% 29.5% -31.6% 17.5% 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, %   -583.0% -5,331.1% -391.6% -73.7% -116.0% -439.1% 0.0% 0.0%   Gearing %   37.2% 166.3% 1,148.7% 79.2% -258.3% 344.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.2% 1.4% 2.2% 1.8% 4.9% 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   1.5 1.2 0.9 1.2 0.6 1.2 0.0 0.0   Current Ratio   1.8 1.3 1.0 1.2 0.6 1.1 0.0 0.0   Cash and cash equivalent   340.5 291.1 38.0 215.0 110.0 1.6 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   690.5 510.4 52.0 213.0 -827.0 171.1 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   5 -5 -191 -79 -502 -50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5 -5 -191 -79 -498 -50 0 0   EBIT / employee   5 -8 -194 -85 -508 -57 0 0   Net earnings / employee   1 -9 -155 -69 -402 -58 0 0