Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S MAX HANSEN RENGØRING 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   9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5%   Bankruptcy risk   1.6% 3.2% 2.5% 2.6% 3.2% 2.7% 10.5% 10.5%   Credit score (0-100)   76 56 62 59 55 59 23 23   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   33.4 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 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   49,482 0.0 0.0 0.0 17,392 23,250 0.0 0.0   EBITDA   4,434 6,393 3,285 4,481 343 583 0.0 0.0   EBIT   4,153 6,393 3,285 4,481 279 530 0.0 0.0   Pre-tax profit (PTP)   4,041.6 4,893.0 2,474.0 3,356.0 228.4 516.7 0.0 0.0   Net earnings   3,141.0 4,893.0 2,474.0 3,356.0 163.8 401.9 0.0 0.0   Pre-tax profit without non-rec. items   4,042 6,393 3,285 4,481 228 517 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   598 0.0 0.0 0.0 191 138 0.0 0.0   Shareholders equity total   4,194 6,087 4,561 4,917 1,581 1,983 983 983   Interest-bearing liabilities   2,016 0.0 0.0 0.0 1,314 733 0.0 0.0   Balance sheet total (assets)   13,217 15,583 10,841 15,427 5,728 6,066 983 983   Net Debt   1,421 0.0 0.0 0.0 1,035 733 -983 -983     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   49,482 0.0 0.0 0.0 17,392 23,250 0.0 0.0   Gross profit growth   14.6% -100.0% 0.0% 0.0% 0.0% 33.7% -100.0% 0.0%   Employees   111 0 0 0 36 45 0 0   Employee growth %   14.4% -100.0% 0.0% 0.0% 0.0% 25.0% -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)   13,217 15,583 10,841 15,427 5,728 6,066 983 983   Balance sheet change%   -15.5% 17.9% -30.4% 42.3% -62.9% 5.9% -83.8% 0.0%   Added value   4,433.8 6,393.0 3,285.0 4,481.0 278.6 583.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -396 -598 0 0 126 -106 -138 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 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 (%)   8.4% 0.0% 0.0% 0.0% 1.6% 2.3% 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 %   29.0% 44.4% 24.9% 34.1% 2.6% 9.0% 0.0% 0.0%   ROI %   65.0% 58.7% 24.9% 34.1% 3.0% 18.9% 0.0% 0.0%   ROE %   78.1% 95.2% 46.5% 70.8% 5.0% 22.6% 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 %   31.7% 100.0% 100.0% 100.0% 27.6% 32.7% 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, %   32.1% 0.0% 0.0% 0.0% 301.5% 125.7% 0.0% 0.0%   Gearing %   48.1% 0.0% 0.0% 0.0% 83.1% 37.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 0.0% 0.0% 0.0% 7.8% 1.3% 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   1.5 0.0 0.0 0.0 1.3 1.5 0.0 0.0   Current Ratio   1.5 0.0 0.0 0.0 1.3 1.5 0.0 0.0   Cash and cash equivalent   594.5 0.0 0.0 0.0 279.7 0.0 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   4,080.0 0.0 0.0 0.0 1,244.9 1,807.2 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   40 0 0 0 8 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 0 0 0 10 13 0 0   EBIT / employee   37 0 0 0 8 12 0 0   Net earnings / employee   28 0 0 0 5 9 0 0