Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HS Bus 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   9.2% 18.7% 9.3% 12.2% 15.6% 35.7% 16.2% 16.2%   Credit score (0-100)   28 8 26 18 11 0 11 11   Credit rating   BB B BB BB BB C 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   57.8 -19.9 155 80.7 17.1 -11.5 0.0 0.0   EBITDA   12.1 -30.3 145 80.7 6.9 -32.1 0.0 0.0   EBIT   12.1 -30.3 145 80.7 6.9 -32.1 0.0 0.0   Pre-tax profit (PTP)   11.2 -30.2 144.7 79.9 5.1 63.4 0.0 0.0   Net earnings   7.8 -21.8 109.8 61.4 0.7 69.8 0.0 0.0   Pre-tax profit without non-rec. items   11.2 -30.2 145 79.9 5.1 63.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   70.3 48.5 158 120 120 190 140 140   Interest-bearing liabilities   0.0 0.0 0.0 0.0 8.4 0.0 0.0 0.0   Balance sheet total (assets)   153 59.3 425 178 173 215 140 140   Net Debt   -109 -33.2 -401 -167 -155 -209 -140 -140     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   57.8 -19.9 155 80.7 17.1 -11.5 0.0 0.0   Gross profit growth   -73.2% 0.0% 0.0% -48.0% -78.8% 0.0% 0.0% 0.0%   Employees     1 1 1 1 1 0 0   Employee growth %   0.0% 9,900.0% 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)   153 59 425 178 173 215 140 140   Balance sheet change%   -75.9% -61.2% 616.9% -58.2% -3.1% 24.7% -34.8% 0.0%   Added value   12.1 -30.3 145.1 80.7 6.9 -32.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   21.0% 152.1% 93.6% 100.0% 40.5% 279.7% 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 %   3.1% -28.2% 60.4% 27.1% 4.0% 33.5% 0.0% 0.0%   ROI %   8.6% -48.6% 138.7% 58.8% 5.6% 40.7% 0.0% 0.0%   ROE %   5.5% -36.7% 106.2% 44.2% 0.6% 45.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   46.0% 81.7% 37.2% 67.3% 69.8% 88.5% 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, %   -898.6% 109.3% -276.4% -207.4% -2,235.7% 650.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 7.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 43.4% 36.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 9.2 1.6 3.1 3.3 8.7 0.0 0.0   Current Ratio   1.9 9.2 1.6 3.1 3.3 8.7 0.0 0.0   Cash and cash equivalent   109.0 33.2 401.0 167.4 163.3 208.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   70.3 52.9 158.3 119.8 120.4 190.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,213 -30 145 81 7 -32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,213 -30 145 81 7 -32 0 0   EBIT / employee   1,213 -30 145 81 7 -32 0 0   Net earnings / employee   784 -22 110 61 1 70 0 0