PER HANSEN NÆSBY HOLDING 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  8.4% 2.4% 7.6% 17.7% 14.9%  
Credit score (0-100)  29 62 31 8 14  
Credit rating  BB BBB BB B BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

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  -104 217 -42 -21 0  
Gross profit  -107 212 -46.0 -45.0 -16.6  
EBITDA  -107 212 -46.0 -45.0 -16.6  
EBIT  -107 212 -46.0 -45.0 -16.6  
Pre-tax profit (PTP)  -95.0 220.0 -67.0 -63.0 -18.0  
Net earnings  -97.0 221.0 -73.0 -63.0 -18.0  
Pre-tax profit without non-rec. items  -95.0 220 -67.0 -63.0 -18.0  

 
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  1,044 1,152 965 785 644  
Interest-bearing liabilities  223 316 446 95.0 0.0  
Balance sheet total (assets)  1,273 1,474 1,417 886 650  

Net Debt  -89.0 -18.0 202 -791 -634  
 
See the entire balance sheet

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

Net sales  -104 217 -42 -21 0  
Net sales growth  -150.0% -308.7% -119.4% -50.0% -100.0%  
Gross profit  -107 212 -46.0 -45.0 -16.6  
Gross profit growth  0.0% 0.0% 0.0% 2.2% 63.2%  
Employees  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)  1,273 1,474 1,417 886 650  
Balance sheet change%  -6.7% 15.8% -3.9% -37.5% -26.6%  
Added value  -107.0 212.0 -46.0 -45.0 -16.6  
Added value %  102.9% 97.7% 109.5% 214.3% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  -3.0 -4.0 -5.0 -5.0 -5.0  
EBIT trend  -1.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  102.9% 97.7% 109.5% 214.3% 0.0%  
EBIT %  0.0% 97.7% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  93.3% 101.8% 173.8% 300.0% 0.0%  
Profit before depreciation and extraordinary items %  93.3% 101.8% 173.8% 300.0% 0.0%  
Pre tax profit less extraordinaries %  91.3% 101.4% 159.5% 300.0% 0.0%  
ROA %  -6.6% 17.0% -3.2% -3.9% -1.9%  
ROI %  -6.6% 17.0% -3.2% -3.9% -1.9%  
ROE %  -8.4% 20.1% -6.9% -7.2% -2.5%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  82.0% 78.2% 68.1% 88.6% 99.0%  
Relative indebtedness %  -220.2% 148.4% -1,076.2% -481.0% 0.0%  
Relative net indebtedness %  79.8% -5.5% -495.2% 3,738.1% 0.0%  
Net int. bear. debt to EBITDA, %  83.2% -8.5% -439.1% 1,757.8% 3,830.7%  
Gearing %  21.4% 27.4% 46.2% 12.1% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  4.9% 4.8% 5.5% 6.7% 7.2%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  3.5 2.9 2.0 8.8 104.1  
Current Ratio  3.5 2.9 2.0 8.8 104.1  
Cash and cash equivalent  312.0 334.0 244.0 886.0 634.5  

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 %  -776.0% 433.2% -2,204.8% -4,219.0% 0.0%  
Net working capital  578.0 618.0 474.0 785.0 644.2  
Net working capital %  -555.8% 284.8% -1,128.6% -3,738.1% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 -2,100 0  
Added value / employee  0 0 0 -4,500 -1,656  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 -4,500 -1,656  
EBIT / employee  0 0 0 -4,500 -1,656  
Net earnings / employee  0 0 0 -6,300 -1,801