Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HCEA HOLDING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.9% 0.7% 0.8% 0.7% 0.6% 0.5% 7.9% 7.9%   Credit score (0-100)   91 96 92 94 97 98 31 31   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   1,241.7 1,670.1 1,679.3 1,902.1 2,086.4 2,161.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -161 -45.9 -122 -52.0 -43.5 -27.6 0.0 0.0   EBITDA   -161 -45.9 -122 -52.0 -43.5 -27.6 0.0 0.0   EBIT   -175 -59.9 -136 -66.0 -44.6 -27.6 0.0 0.0   Pre-tax profit (PTP)   860.5 1,234.1 1,270.3 824.0 750.7 759.6 0.0 0.0   Net earnings   877.3 1,247.2 1,238.7 885.1 732.2 768.6 0.0 0.0   Pre-tax profit without non-rec. items   861 1,234 1,270 824 751 760 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   5,824 7,110 7,118 7,104 7,103 7,103 0.0 0.0   Shareholders equity total   16,777 18,022 19,400 20,569 21,406 22,061 17,725 17,725   Interest-bearing liabilities   2,846 2,654 2,614 2,093 1,975 1,925 0.0 0.0   Balance sheet total (assets)   19,655 20,708 22,127 22,862 23,675 24,005 17,725 17,725   Net Debt   432 1,178 378 -172 1,230 244 -17,725 -17,725     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -161 -45.9 -122 -52.0 -43.5 -27.6 0.0 0.0   Gross profit growth   0.0% 71.5% -165.5% 57.3% 16.5% 36.6% 0.0% 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)   19,655 20,708 22,127 22,862 23,675 24,005 17,725 17,725   Balance sheet change%   6.3% 5.4% 6.9% 3.3% 3.6% 1.4% -26.2% 0.0%   Added value   -161.3 -45.9 -121.9 -52.0 -30.6 -27.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   872 1,272 -6 -28 -2 0 -7,103 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 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   108.7% 130.5% 111.5% 126.9% 102.7% 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 %   4.8% 6.2% 6.0% 5.1% 3.5% 7.1% 0.0% 0.0%   ROI %   4.8% 6.2% 6.0% 5.1% 3.5% 3.6% 0.0% 0.0%   ROE %   5.4% 7.2% 6.6% 4.4% 3.5% 3.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   85.4% 87.0% 87.7% 90.0% 90.4% 91.9% 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, %   -267.7% -2,565.8% -309.9% 330.7% -2,831.3% -885.0% 0.0% 0.0%   Gearing %   17.0% 14.7% 13.5% 10.2% 9.2% 8.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 0.4% 0.6% 13.5% 2.8% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.7 3.0 3.5 7.7 3.6 30.4 0.0 0.0   Current Ratio   3.7 3.0 3.5 7.7 3.6 30.4 0.0 0.0   Cash and cash equivalent   2,414.2 1,475.7 2,236.2 2,265.0 744.4 1,681.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -540.7 -321.6 -520.5 274.6 485.7 470.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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