Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HHKondrup IVS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   2.0% 2.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 16.5% 9.2% 15.8% 20.4% 20.7% 20.7%   Credit score (0-100)   0 0 13 29 13 6 5 4   Credit rating   N/A N/A BB BB BB B B B   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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 202 180 50 0 0 0   Gross profit   0.0 0.0 125 84.0 -79.6 -59.1 0.0 0.0   EBITDA   0.0 0.0 125 84.0 -79.6 -59.1 0.0 0.0   EBIT   0.0 0.0 125 84.0 -79.6 -59.1 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 125.3 84.0 -79.6 -59.1 0.0 0.0   Net earnings   0.0 0.0 97.8 65.6 -79.6 -59.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 125 84.0 -79.6 -59.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 120 120 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 97.8 163 82.8 53.5 40.1 40.1   Interest-bearing liabilities   0.0 0.0 15.1 18.4 10.3 -18.4 0.0 0.0   Balance sheet total (assets)   0.0 0.0 145 204 89.9 25.8 40.1 40.1   Net Debt   0.0 0.0 -9.7 -65.1 -79.6 -44.1 -40.1 -40.1     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 202 180 50 0 0 0   Net sales growth   0.0% 0.0% 0.0% -11.0% -72.3% -100.0% 0.0% 0.0%   Gross profit   0.0 0.0 125 84.0 -79.6 -59.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -32.9% 0.0% 25.8% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 145 204 90 26 40 40   Balance sheet change%   0.0% 0.0% 0.0% 40.6% -55.8% -71.3% 55.7% 0.0%   Added value   0.0 0.0 125.3 84.0 -79.6 -59.1 0.0 0.0   Added value %   0.0% 0.0% 62.0% 46.7% -159.9% 0.0% 0.0% 0.0%   Investments   0 0 120 0 -120 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 62.0% 46.7% -159.9% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 62.0% 46.7% -159.9% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 48.4% 36.4% -159.9% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 48.4% 36.4% -159.9% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 62.0% 46.7% -159.9% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 86.6% 48.3% -54.3% -102.2% 0.0% 0.0%   ROI %   0.0% 0.0% 111.0% 57.0% -57.9% -92.2% 0.0% 0.0%   ROE %   0.0% 0.0% 100.0% 50.2% -64.7% -86.8% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 67.5% 80.2% 92.0% 65.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 23.3% 22.3% 14.4% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 11.0% -24.1% -166.2% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -7.7% -77.4% 100.0% 74.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 15.5% 11.3% 12.5% -34.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.5 2.1 12.6 -0.9 0.0 0.0   Current Ratio   0.0 0.0 0.5 2.1 12.6 -0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 24.8 83.5 89.9 25.8 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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% 12.3% 46.4% 180.5% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -22.2 43.3 82.8 53.5 0.0 0.0   Net working capital %   0.0% 0.0% -11.0% 24.1% 166.2% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0