Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hundahl Teknik ApS 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0% 1.0%   Bankruptcy risk   6.4% 10.4% 7.8% 12.1% 5.5% 2.2% 17.9% 17.6%   Credit score (0-100)   38 25 31 18 40 65 8 9   Credit rating   BBB BB BB BB BBB BBB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   876 0 0 0 0 0 0 0   Gross profit   783 647 650 794 995 894 0.0 0.0   EBITDA   55.8 -126 -3.2 140 366 394 0.0 0.0   EBIT   55.8 -126 -3.2 140 359 384 0.0 0.0   Pre-tax profit (PTP)   58.2 -125.9 -4.0 138.8 356.5 383.3 0.0 0.0   Net earnings   37.9 -100.1 -4.1 107.5 274.9 295.9 0.0 0.0   Pre-tax profit without non-rec. items   58.2 -126 -4.0 139 356 383 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 28.1 39.2 0.0 0.0   Shareholders equity total   119 18.5 14.4 122 397 693 42.7 42.7   Interest-bearing liabilities   19.0 109 98.2 0.0 7.5 0.0 0.0 0.0   Balance sheet total (assets)   391 236 327 214 866 1,039 42.7 42.7   Net Debt   -185 -77.1 -83.2 -109 -189 -255 -42.7 -42.7     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   876 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   783 647 650 794 995 894 0.0 0.0   Gross profit growth   10.8% -17.4% 0.6% 22.0% 25.3% -10.1% -100.0% 0.0%   Employees   0 0 0 0 0 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)   391 236 327 214 866 1,039 43 43   Balance sheet change%   -40.8% -39.5% 38.3% -34.6% 305.6% 20.0% -95.9% 0.0%   Added value   55.8 -125.7 -3.2 140.3 358.9 393.6 0.0 0.0   Added value %   6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 21 1 -39 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   7.1% -19.4% -0.5% 17.7% 36.1% 42.9% 0.0% 0.0%   Net Earnings %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   10.6% -40.1% -1.1% 51.9% 66.5% 40.3% 0.0% 0.0%   ROI %   17.4% -90.4% -2.6% 117.9% 133.1% 68.6% 0.0% 0.0%   ROE %   38.0% -146.0% -24.7% 157.6% 106.0% 54.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   30.4% 7.8% 4.4% 57.1% 59.5% 75.8% 100.0% 100.0%   Relative indebtedness %   29.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -330.7% 61.4% 2,635.4% -77.8% -51.6% -64.7% 0.0% 0.0%   Gearing %   16.0% 588.7% 680.0% 0.0% 1.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -1.1% 0.4% 0.8% 3.1% 65.1% 14.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.5 1.1 1.0 2.4 3.2 4.8 0.0 0.0   Current Ratio   1.5 1.1 1.0 2.4 1.8 3.0 0.0 0.0   Cash and cash equivalent   203.6 186.1 181.4 109.1 196.3 254.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Trade debtors turnover (days)   7.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   -3.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   44.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   131.4 18.5 14.4 125.4 378.2 665.5 0.0 0.0   Net working capital %   15.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 394 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 394 0 0   EBIT / employee   0 0 0 0 0 384 0 0   Net earnings / employee   0 0 0 0 0 296 0 0