Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAARSLEV GROUP A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1.0 Bankruptcy Risk  2014 N/A 2015 2015/12 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 1.2% 1.0% 2.0% 2.4% 3.0% 4.7% 4.4%   Credit score (0-100)   0 83 87 70 65 58 45 45   Credit rating   N/A A A A BBB BBB BBB BBB   Credit limit (mDKK)   70.5 20.3 33.8 0.1 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2014 N/A 2015 2015/12 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 8 70 95 85 57 57 57   Gross profit   0.3 8.1 61.1 79.8 84.9 57.4 0.0 0.0   EBITDA   0.3 0.8 -2.5 -4.4 -24.4 -50.9 0.0 0.0   EBIT   0.3 0.8 -2.5 -4.4 -24.4 -50.9 0.0 0.0   Pre-tax profit (PTP)   -46.6 -19.6 -8.7 -133.9 -212.7 -167.3 0.0 0.0   Net earnings   -40.4 -12.4 -0.4 -136.4 -201.2 -171.6 0.0 0.0   Pre-tax profit without non-rec. items   -46.6 -19.6 -8.7 -134 -213 -167 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2014 N/A 2015 2015/12 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   697 679 691 537 397 311 302 302   Interest-bearing liabilities   456 448 406 386 469 511 0.0 0.0   Balance sheet total (assets)   1,164 1,133 1,120 942 898 853 302 302   Net Debt   456 448 406 385 469 509 -302 -302     See the entire balance sheet 1.0 Volume  2014 N/A 2015 2015/12 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 8 70 95 85 57 57 57   Net sales growth   0.0% 0.0% 758.0% 35.9% -10.6% -32.4% 0.0% 0.0%   Gross profit   0.3 8.1 61.1 79.8 84.9 57.4 0.0 0.0   Gross profit growth   0.0% 3,132.5% 649.6% 30.6% 6.4% -32.4% -100.0% 0.0%   Employees   0 3 32 42 51 68 0 0   Employee growth %   0.0% 0.0% 966.7% 31.3% 21.4% 33.3% -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)   1,164 1,133 1,120 942 898 853 302 302   Balance sheet change%   -5.9% -2.7% -1.1% -15.9% -4.7% -5.0% -64.6% 0.0%   Added value   0.3 0.8 -2.5 -4.4 -24.4 -50.9 0.0 0.0   Added value %   0.0% 9.2% -3.5% -4.6% -28.8% -88.7% 0.0% 0.0%   Investments   0 0 0 0 -0 1 -1 0   Net sales trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1.0 Profitability  2014 N/A 2015 2015/12 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 9.2% -3.5% -4.6% -28.8% -88.7% 0.0% 0.0%   EBIT %   0.0% 9.2% -3.5% -4.6% -28.8% -88.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 9.2% -4.0% -5.5% -28.8% -88.7% 0.0% 0.0%   Net Earnings %   0.0% -152.1% -0.5% -143.6% -237.1% -299.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -152.1% -0.5% -143.6% -237.1% -299.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -241.1% -12.5% -141.0% -250.7% -291.7% 0.0% 0.0%   ROA %   -1.4% 0.8% 1.5% -10.9% -18.4% -16.5% 0.0% 0.0%   ROI %   -1.4% 0.8% 1.5% -11.1% -19.0% -17.1% 0.0% 0.0%   ROE %   -5.6% -1.8% -0.1% -22.2% -43.1% -48.5% 0.0% 0.0%   1.0 Solidity  2014 N/A 2015 2015/12 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   59.9% 60.0% 61.7% 57.0% 44.2% 36.4% 100.0% 100.0%   Relative indebtedness %   0.0% 5,567.8% 614.0% 426.6% 590.8% 946.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 5,567.8% 614.0% 426.3% 590.6% 943.8% -526.1% -526.1%   Net int. bear. debt to EBITDA, %   181,076.2% 59,769.7% -16,563.3% -8,830.6% -1,922.5% -1,001.6% 0.0% 0.0%   Gearing %   65.5% 66.0% 58.8% 71.8% 118.2% 164.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 6.4% 6.0% 5.6% 10.1% 4.6% 0.0% 0.0%   1.0 Liquidity  2014 N/A 2015 2015/12 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.1 0.1 0.1 0.4 0.7 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.1 0.4 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.2 0.1 1.5 0.0 0.0   1.0 Capital use efficiency  2014 N/A 2015 2015/12 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% 95.9% 22.6% 24.8% 32.5% 70.3% 526.1% 526.1%   Net working capital   -139.0 -141.5 -147.6 -139.1 -34.9 -21.1 0.0 0.0   Net working capital %   0.0% -1,736.8% -211.2% -146.5% -41.1% -36.9% 0.0% 0.0%   1.0 Employee efficiency  2014 N/A 2015 2015/12 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 3 2 2 2 1 0 0   Added value / employee   0 0 -0 -0 -0 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -0 -0 -0 -1 0 0   EBIT / employee   0 0 -0 -0 -0 -1 0 0   Net earnings / employee   0 -4 -0 -3 -4 -3 0 0