Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HV A/S 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   5.1% 3.6% 1.9% 6.1% 14.2% 3.5% 9.4% 9.4%   Credit score (0-100)   44 54 70 37 14 52 26 26   Credit rating   BBB BBB A BBB BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 1.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,453 4,220 4,423 5,276 3,124 3,496 0.0 0.0   EBITDA   1,306 709 1,665 2,563 373 1,223 0.0 0.0   EBIT   1,293 623 1,603 2,500 325 1,223 0.0 0.0   Pre-tax profit (PTP)   1,354.7 570.9 1,722.2 -1,018.4 -1,293.6 1,239.9 0.0 0.0   Net earnings   1,354.7 441.3 1,879.2 -807.2 -1,691.6 1,239.9 0.0 0.0   Pre-tax profit without non-rec. items   1,355 571 1,722 -1,018 -1,294 1,240 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   55.9 41.0 22.8 4.5 0.0 0.0 0.0 0.0   Shareholders equity total   1,849 2,291 4,170 3,363 1,671 2,911 2,111 2,111   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.4 0.4 0.0 0.0   Balance sheet total (assets)   4,289 4,253 6,195 6,839 4,280 6,052 2,111 2,111   Net Debt   -1,665 -48.9 -381 -231 -45.1 -216 -2,111 -2,111     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   6,453 4,220 4,423 5,276 3,124 3,496 0.0 0.0   Gross profit growth   34.0% -34.6% 4.8% 19.3% -40.8% 11.9% -100.0% 0.0%   Employees   10 6 4 3 3 3 0 0   Employee growth %   0.0% -40.0% -33.3% -25.0% 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)   4,289 4,253 6,195 6,839 4,280 6,052 2,111 2,111   Balance sheet change%   -9.0% -0.8% 45.7% 10.4% -37.4% 41.4% -65.1% 0.0%   Added value   1,305.8 708.7 1,665.1 2,562.6 386.7 1,223.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   245 -171 -124 -124 -97 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   20.0% 14.8% 36.2% 47.4% 10.4% 35.0% 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 %   31.2% 14.8% 33.3% 41.5% 10.0% 24.1% 0.0% 0.0%   ROI %   94.9% 30.6% 53.8% 71.9% 22.0% 54.3% 0.0% 0.0%   ROE %   91.5% 21.3% 58.2% -21.4% -67.2% 54.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   43.1% 58.0% 67.3% 49.2% 39.0% 48.1% 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, %   -127.5% -6.9% -22.9% -9.0% -12.1% -17.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 41,391,455.6% 969,900.3% 873.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.7 2.5 3.0 2.0 1.6 1.9 0.0 0.0   Current Ratio   1.7 2.1 3.0 2.0 1.6 1.9 0.0 0.0   Cash and cash equivalent   1,665.3 48.9 381.2 230.9 45.5 216.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,591.3 2,117.8 4,059.2 3,314.2 1,671.0 2,910.8 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   131 118 416 854 129 408 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   131 118 416 854 124 408 0 0   EBIT / employee   129 104 401 833 108 408 0 0   Net earnings / employee   135 74 470 -269 -564 413 0 0