HOSTA CONSULT ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.0% 1.4% 0.9% 0.8% 0.8%  
Credit score (0-100)  85 78 88 90 92  
Credit rating  A A A AA AA  
Credit limit (kDKK)  1,515.7 531.0 3,835.8 5,145.3 5,430.9  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  50 50 50 50 50  
Gross profit  39.3 38.5 36.9 37.3 35.2  
EBITDA  -38.7 12.4 -78.4 37.3 35.2  
EBIT  -38.7 12.4 -78.4 37.3 35.2  
Pre-tax profit (PTP)  5,299.8 23,923.3 2,816.1 2,455.2 2,822.1  
Net earnings  5,299.8 23,923.3 2,816.1 2,455.2 2,822.1  
Pre-tax profit without non-rec. items  5,300 23,923 2,816 2,455 2,822  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  30,945 54,756 57,457 59,612 62,135  
Interest-bearing liabilities  1,823 481 502 113 114  
Balance sheet total (assets)  32,778 55,246 57,970 59,737 62,261  

Net Debt  -761 -1,523 -1,795 -2,415 -3,076  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  50 50 50 50 50  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  39.3 38.5 36.9 37.3 35.2  
Gross profit growth  4.2% -1.9% -4.2% 1.0% -5.6%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  32,778 55,246 57,970 59,737 62,261  
Balance sheet change%  19.1% 68.5% 4.9% 3.0% 4.2%  
Added value  -38.7 12.4 -78.4 37.3 35.2  
Added value %  -77.4% 24.8% -156.7% 74.6% 70.4%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 -1.0 1.0 2.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  -77.4% 24.8% -156.7% 74.6% 70.4%  
EBIT %  -77.4% 24.8% -156.7% 74.6% 70.4%  
EBIT to gross profit (%)  -98.6% 32.2% -212.3% 100.0% 100.0%  
Net Earnings %  10,599.5% 47,846.5% 5,632.1% 4,910.3% 5,644.3%  
Profit before depreciation and extraordinary items %  10,599.5% 47,846.5% 5,632.1% 4,910.3% 5,644.3%  
Pre tax profit less extraordinaries %  10,599.5% 47,846.5% 5,632.1% 4,910.3% 5,644.3%  
ROA %  17.9% 54.4% 5.0% 4.2% 4.6%  
ROI %  17.9% 54.5% 5.0% 4.2% 4.6%  
ROE %  18.7% 55.8% 5.0% 4.2% 4.6%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  94.4% 99.1% 99.1% 99.8% 99.8%  
Relative indebtedness %  3,665.6% 981.5% 1,025.9% 248.2% 251.9%  
Relative net indebtedness %  -1,503.9% -3,025.9% -3,566.9% -4,808.6% -6,129.0%  
Net int. bear. debt to EBITDA, %  1,966.5% -12,274.0% 2,290.3% -6,478.5% -8,742.2%  
Gearing %  5.9% 0.9% 0.9% 0.2% 0.2%  
Net interest  0 0 0 0 0  
Financing costs %  4.8% 3.3% 7.5% 7.7% 11.8%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.4 4.1 4.5 20.4 25.3  
Current Ratio  1.4 4.1 4.5 20.4 25.3  
Cash and cash equivalent  2,584.8 2,003.7 2,296.4 2,528.4 3,190.4  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  5,169.5% 4,007.5% 4,592.8% 5,056.9% 6,382.9%  
Net working capital  751.9 1,513.0 1,783.5 2,404.3 3,065.5  
Net working capital %  1,503.9% 3,025.9% 3,566.9% 4,808.6% 6,131.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0