Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H-JH RÅDGIVENDE INGENIØRER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   4.3% 5.7% 4.6% 4.4% 11.1% 6.3% 17.2% 17.2%   Credit score (0-100)   49 40 45 46 21 37 10 10   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   640 528 560 739 218 454 0.0 0.0   EBITDA   210 91.9 81.0 68.8 -384 -2.3 0.0 0.0   EBIT   186 76.7 65.8 53.6 -395 -2.3 0.0 0.0   Pre-tax profit (PTP)   181.0 69.5 58.0 43.2 -403.3 -10.3 0.0 0.0   Net earnings   131.0 46.3 38.2 24.0 -330.1 -18.8 0.0 0.0   Pre-tax profit without non-rec. items   181 69.5 58.0 43.2 -403 -10.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   55.7 40.5 25.3 10.1 0.0 0.0 0.0 0.0   Shareholders equity total   640 631 613 579 219 201 -299 -299   Interest-bearing liabilities   20.0 18.3 48.5 125 170 185 299 299   Balance sheet total (assets)   1,013 1,117 1,006 1,108 576 536 0.0 0.0   Net Debt   -680 -785 -778 -745 -332 -203 299 299     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   640 528 560 739 218 454 0.0 0.0   Gross profit growth   44.1% -17.5% 6.0% 32.0% -70.6% 108.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,013 1,117 1,006 1,108 576 536 0 0   Balance sheet change%   34.1% 10.2% -9.9% 10.1% -48.0% -6.9% -100.0% 0.0%   Added value   209.8 91.9 81.0 68.8 -379.4 -2.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 -30 -30 -30 -20 0 0 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   29.0% 14.5% 11.7% 7.2% -181.4% -0.5% 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 %   21.0% 7.2% 6.3% 5.1% -46.9% -0.4% 0.0% 0.0%   ROI %   29.3% 10.5% 9.0% 7.0% -67.9% -0.5% 0.0% 0.0%   ROE %   22.8% 7.3% 6.1% 4.0% -82.6% -9.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   63.2% 56.5% 60.9% 52.3% 38.1% 37.4% -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, %   -324.1% -853.9% -961.5% -1,083.6% 86.3% 8,766.6% 0.0% 0.0%   Gearing %   3.1% 2.9% 7.9% 21.7% 77.7% 92.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   46.1% 38.0% 26.8% 11.9% 6.0% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.1 2.6 3.2 2.4 1.6 1.6 0.0 0.0   Current Ratio   3.1 2.6 3.2 2.4 1.6 1.6 0.0 0.0   Cash and cash equivalent   700.0 803.4 826.8 870.8 502.2 388.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   639.3 662.1 661.4 624.9 207.0 191.4 -149.7 -149.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   210 92 81 69 -379 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   210 92 81 69 -384 -2 0 0   EBIT / employee   186 77 66 54 -395 -2 0 0   Net earnings / employee   131 46 38 24 -330 -19 0 0