Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HPSB Esbjerg 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 2.3% 2.9% 2.6% 1.7% 1.9% 9.3% 9.0%   Credit score (0-100)   67 66 58 60 72 68 26 27   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.8 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   242 740 588 820 939 894 0.0 0.0   EBITDA   242 740 512 820 939 894 0.0 0.0   EBIT   9.0 153 -80.8 223 333 297 0.0 0.0   Pre-tax profit (PTP)   -124.6 -166.6 -342.4 -30.0 55.9 -96.0 0.0 0.0   Net earnings   -124.6 -166.6 -342.4 -30.0 55.9 -96.0 0.0 0.0   Pre-tax profit without non-rec. items   -125 -167 -342 -30.0 55.9 -96.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   7,191 7,162 6,955 6,901 6,656 6,419 0.0 0.0   Shareholders equity total   955 789 446 416 571 475 375 375   Interest-bearing liabilities   9,787 9,437 9,151 8,822 8,496 8,233 1,275 1,275   Balance sheet total (assets)   11,342 10,378 9,787 9,291 9,257 8,887 1,650 1,650   Net Debt   9,281 9,394 9,105 8,820 8,158 7,686 1,275 1,275     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   242 740 588 820 939 894 0.0 0.0   Gross profit growth   0.0% 205.5% -20.6% 39.4% 14.5% -4.8% -100.0% 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)   11,342 10,378 9,787 9,291 9,257 8,887 1,650 1,650   Balance sheet change%   0.0% -8.5% -5.7% -5.1% -0.4% -4.0% -81.4% 0.0%   Added value   242.3 740.4 512.0 820.1 930.3 894.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,407 -976 -1,160 -1,011 -1,211 -1,194 -6,419 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   3.7% 20.6% -13.7% 27.2% 35.5% 33.2% 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 %   0.1% 1.4% -0.8% 2.3% 3.6% 3.3% 0.0% 0.0%   ROI %   0.1% 1.5% -0.8% 2.4% 3.6% 3.3% 0.0% 0.0%   ROE %   -13.0% -19.1% -55.4% -7.0% 11.3% -18.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   8.4% 7.6% 4.6% 4.5% 6.2% 5.3% 22.7% 22.7%   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, %   3,829.9% 1,268.8% 1,778.2% 1,075.5% 868.9% 859.7% 0.0% 0.0%   Gearing %   1,024.3% 1,196.3% 2,050.0% 2,118.6% 1,488.6% 1,734.0% 340.3% 340.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.3% 2.8% 2.8% 3.2% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.1 0.1 0.0 0.5 0.8 0.0 0.0   Current Ratio   0.4 0.1 0.1 0.0 0.5 0.8 0.0 0.0   Cash and cash equivalent   505.5 42.7 46.9 1.3 338.3 546.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -919.0 -887.1 -959.6 -929.5 -496.3 -271.9 -637.6 -637.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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