Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KNUD E. HANSEN A/S, NAVAL ARCHITECTS - Group 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% 1.5% 1.0%   Bankruptcy risk   1.9% 2.1% 9.8% 3.6% 6.9% 1.3% 8.4% 7.9%   Credit score (0-100)   71 69 25 51 34 79 29 31   Credit rating   A A BB BBB BBB A BB BB   Credit limit (kDKK)   3.1 1.2 0.0 0.0 0.0 602.0 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   49,776 58,221 36,292 46,926 39,172 73,426 0.0 0.0   EBITDA   4,106 5,660 -9,551 2,139 -10,519 15,667 0.0 0.0   EBIT   2,689 3,914 -11,030 997 -11,239 15,007 0.0 0.0   Pre-tax profit (PTP)   2,158.3 3,471.6 -11,496.6 653.8 -12,555.2 13,274.0 0.0 0.0   Net earnings   1,558.3 2,147.5 -11,444.3 308.7 -12,787.3 11,834.4 0.0 0.0   Pre-tax profit without non-rec. items   2,158 3,472 -11,497 654 -12,555 13,274 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   1,533 2,032 1,534 1,299 672 1,380 0.0 0.0   Shareholders equity total   2,048 4,464 3,608 4,192 5,471 17,285 16,717 16,717   Interest-bearing liabilities   31,956 22,742 11,397 35,050 31,150 32,331 0.0 0.0   Balance sheet total (assets)   48,351 44,388 33,886 50,664 52,331 67,562 16,717 16,717   Net Debt   24,940 20,688 9,585 33,161 28,508 30,685 -16,717 -16,717     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   49,776 58,221 36,292 46,926 39,172 73,426 0.0 0.0   Gross profit growth   0.0% 17.0% -37.7% 29.3% -16.5% 87.4% -100.0% 0.0%   Employees   74 87 88 86 85 89 0 0   Employee growth %   0.0% 17.6% 1.1% -2.3% -1.2% 4.7% -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)   48,351 44,388 33,886 50,664 52,331 67,562 16,717 16,717   Balance sheet change%   0.0% -8.2% -23.7% 49.5% 3.3% 29.1% -75.3% 0.0%   Added value   4,106.2 5,660.4 -9,551.1 2,138.9 -10,096.3 15,667.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,653 -1,785 -2,559 -1,578 -1,209 294 -1,981 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 -1.0 1.0 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 (%)   5.4% 6.7% -30.4% 2.1% -28.7% 20.4% 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 %   5.6% 8.4% -28.2% 2.8% -21.8% 25.3% 0.0% 0.0%   ROI %   7.9% 12.5% -47.1% 4.1% -29.6% 35.1% 0.0% 0.0%   ROE %   76.1% 66.0% -283.5% 7.9% -264.7% 104.0% 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 %   4.0% 9.5% 10.6% 8.3% 10.5% 25.6% 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, %   607.4% 365.5% -100.4% 1,550.4% -271.0% 195.9% 0.0% 0.0%   Gearing %   1,560.7% 509.4% 315.9% 836.2% 569.4% 187.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 1.6% 2.7% 2.3% 4.0% 5.9% 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   1.0 1.1 1.2 4.3 3.2 3.4 0.0 0.0   Current Ratio   1.0 1.1 1.2 4.3 3.2 3.4 0.0 0.0   Cash and cash equivalent   7,016.1 2,053.4 1,811.9 1,889.1 2,642.2 1,645.9 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   -1,022.7 2,639.5 5,087.3 37,675.1 35,444.1 46,303.8 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 2018/12 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   55 65 -109 25 -119 176 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 65 -109 25 -124 176 0 0   EBIT / employee   36 45 -125 12 -132 169 0 0   Net earnings / employee   21 25 -130 4 -150 133 0 0