Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HASLUND FILM ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.2%   Bankruptcy risk   2.2% 8.7% 11.2% 23.3% 30.9% 14.8% 20.4% 18.1%   Credit score (0-100)   68 30 23 4 1 13 4 8   Credit rating   BBB BB BB B C BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   878 422 341 -171 -186 440 0.0 0.0   EBITDA   434 -57.0 -178 -550 -570 103 0.0 0.0   EBIT   410 -57.0 -178 -550 -570 103 0.0 0.0   Pre-tax profit (PTP)   402.0 -69.0 -187.0 -556.0 -572.0 94.1 0.0 0.0   Net earnings   311.0 -48.0 -146.0 -556.0 -511.0 94.2 0.0 0.0   Pre-tax profit without non-rec. items   402 -69.0 -187 -556 -572 94.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   25.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   755 706 560 140 -51.0 43.1 -81.9 -81.9   Interest-bearing liabilities   121 214 94.0 83.0 45.0 29.6 81.9 81.9   Balance sheet total (assets)   1,532 1,501 700 246 57.0 231 0.0 0.0   Net Debt   -522 -772 -488 -105 15.0 -175 81.9 81.9     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   878 422 341 -171 -186 440 0.0 0.0   Gross profit growth   359.7% -51.9% -19.2% 0.0% -8.8% 0.0% -100.0% 0.0%   Employees   0 0 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)   1,532 1,501 700 246 57 231 0 0   Balance sheet change%   52.6% -2.0% -53.4% -64.9% -76.8% 304.8% -100.0% 0.0%   Added value   434.0 -57.0 -178.0 -550.0 -570.0 103.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 -25 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   46.7% -13.5% -52.2% 321.6% 306.5% 23.5% 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 %   32.3% -3.8% -16.2% -116.3% -322.0% 61.1% 0.0% 0.0%   ROI %   54.4% -6.3% -22.6% -125.4% -425.4% 175.8% 0.0% 0.0%   ROE %   52.0% -6.6% -23.1% -158.9% -518.8% 188.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   49.3% 66.9% 80.0% 56.9% -47.2% 18.7% -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, %   -120.3% 1,354.4% 274.2% 19.1% -2.6% -168.8% 0.0% 0.0%   Gearing %   16.0% 30.3% 16.8% 59.3% -88.2% 68.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 7.2% 5.8% 6.8% 3.1% 25.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.2 4.3 4.8 2.3 0.5 1.2 0.0 0.0   Current Ratio   2.2 1.9 4.8 2.3 0.5 1.2 0.0 0.0   Cash and cash equivalent   643.0 986.0 582.0 188.0 30.0 204.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   821.0 706.0 534.0 140.0 -51.0 43.1 -41.0 -41.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -178 -550 -570 103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -178 -550 -570 103 0 0   EBIT / employee   0 0 -178 -550 -570 103 0 0   Net earnings / employee   0 0 -146 -556 -511 94 0 0