Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HH Autoteknik 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   11.4% 8.8% 9.8% 11.5% 10.8% 9.4% 16.2% 16.2%   Credit score (0-100)   22 28 24 20 21 26 11 11   Credit rating   BB BB BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   148 288 10.6 87.4 75.6 80.6 0.0 0.0   EBITDA   126 268 -7.4 67.4 55.6 60.6 0.0 0.0   EBIT   111 250 -18.9 55.9 55.6 60.6 0.0 0.0   Pre-tax profit (PTP)   108.7 246.0 -31.2 48.1 49.1 58.5 0.0 0.0   Net earnings   84.8 191.9 -24.5 37.2 38.2 45.6 0.0 0.0   Pre-tax profit without non-rec. items   109 246 -31.2 48.1 49.1 58.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   94.3 40.4 28.8 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -34.0 158 133 171 209 254 129 129   Interest-bearing liabilities   462 455 460 210 27.8 27.9 0.0 0.0   Balance sheet total (assets)   486 718 639 436 287 327 129 129   Net Debt   460 261 278 189 -81.0 -41.2 -129 -129     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   148 288 10.6 87.4 75.6 80.6 0.0 0.0   Gross profit growth   0.0% 95.1% -96.3% 720.8% -13.5% 6.6% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   486 718 639 436 287 327 129 129   Balance sheet change%   17.6% 47.7% -10.9% -31.7% -34.2% 14.0% -60.4% 0.0%   Added value   125.6 267.9 -7.4 67.4 67.1 60.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46 -72 -23 -40 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   75.4% 86.7% -177.3% 63.9% 73.5% 75.2% 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 %   21.2% 40.3% -2.8% 10.4% 15.4% 19.8% 0.0% 0.0%   ROI %   23.5% 46.4% -3.1% 11.5% 18.0% 23.4% 0.0% 0.0%   ROE %   18.9% 59.6% -16.8% 24.5% 20.2% 19.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -6.5% 22.0% 20.9% 39.1% 72.8% 77.8% 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, %   366.4% 97.3% -3,784.7% 279.7% -145.7% -68.0% 0.0% 0.0%   Gearing %   -1,360.9% 287.9% 345.1% 123.2% 13.3% 11.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.8% 2.7% 2.3% 5.5% 8.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   5.3 5.9 9.6 4.7 4.5 5.9 0.0 0.0   Current Ratio   6.4 6.2 13.0 7.5 5.3 6.8 0.0 0.0   Cash and cash equivalent   2.3 194.0 182.1 21.6 108.9 69.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   312.5 550.7 543.3 359.3 215.1 260.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   126 268 -7 67 67 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   126 268 -7 67 56 0 0 0   EBIT / employee   111 250 -19 56 56 0 0 0   Net earnings / employee   85 192 -25 37 38 0 0 0