Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANSENGROUP A/S 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 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.9% 0.0% 0.0% 0.0% 1.4% 0.9% 7.4% 7.4%   Credit score (0-100)   91 0 0 0 77 88 33 33   Credit rating   A N/A N/A N/A A A BBB BBB   Credit limit (kDKK)   4,167.1 0.0 0.0 0.0 362.9 3,481.3 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 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   5,272 0 0 0 285 0 0 0   Gross profit   5,272 0.0 0.0 0.0 285 0.0 0.0 0.0   EBITDA   -4,189 0.0 0.0 0.0 -7,238 -2,435 0.0 0.0   EBIT   -5,619 0.0 0.0 0.0 -7,581 -2,435 0.0 0.0   Pre-tax profit (PTP)   -400.0 0.0 0.0 0.0 12,392.0 3.0 0.0 0.0   Net earnings   1,350.0 0.0 0.0 0.0 15,659.0 1,113.0 0.0 0.0   Pre-tax profit without non-rec. items   -400 0.0 0.0 0.0 12,392 3.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   16,164 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   52,751 0.0 0.0 0.0 53,740 49,346 32,075 32,075   Interest-bearing liabilities   77,413 0.0 0.0 0.0 23,460 20,452 0.0 0.0   Balance sheet total (assets)   133,327 0.0 0.0 0.0 80,872 71,260 32,075 32,075   Net Debt   69,641 0.0 0.0 0.0 22,725 20,390 -32,075 -32,075     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   5,272 0 0 0 285 0 0 0   Net sales growth   39.9% -100.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   5,272 0.0 0.0 0.0 285 0.0 0.0 0.0   Gross profit growth   22.9% -100.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employees   8 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   133,327 0 0 0 80,872 71,260 32,075 32,075   Balance sheet change%   -5.5% -100.0% 0.0% 0.0% 0.0% -11.9% -55.0% 0.0%   Added value   -4,189.0 0.0 0.0 0.0 -7,581.0 -2,435.0 0.0 0.0   Added value %   -79.5% 0.0% 0.0% 0.0% -2,660.0% 0.0% 0.0% 0.0%   Investments   -1,658 -16,164 0 0 -343 0 0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   -2.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   -79.5% 0.0% 0.0% 0.0% -2,539.6% 0.0% 0.0% 0.0%   EBIT %   -106.6% 0.0% 0.0% 0.0% -2,660.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -106.6% 0.0% 0.0% 0.0% -2,660.0% 0.0% 0.0% 0.0%   Net Earnings %   25.6% 0.0% 0.0% 0.0% 5,494.4% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   52.7% 0.0% 0.0% 0.0% 5,614.7% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -7.6% 0.0% 0.0% 0.0% 4,348.1% 0.0% 0.0% 0.0%   ROA %   1.8% 0.0% 0.0% 0.0% 18.9% 1.3% 0.0% 0.0%   ROI %   1.8% 0.0% 0.0% 0.0% 19.5% 1.4% 0.0% 0.0%   ROE %   2.6% 0.0% 0.0% 0.0% 29.1% 2.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.6% 0.0% 0.0% 0.0% 66.5% 69.2% 100.0% 100.0%   Relative indebtedness %   1,498.9% 0.0% 0.0% 0.0% 9,184.6% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,351.4% 0.0% 0.0% 0.0% 8,926.7% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,662.5% 0.0% 0.0% 0.0% -314.0% -837.4% 0.0% 0.0%   Gearing %   146.8% 0.0% 0.0% 0.0% 43.7% 41.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 0.0% 0.0% 0.0% 24.6% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.6 0.0 0.0 0.0 0.3 0.3 0.0 0.0   Current Ratio   0.6 0.0 0.0 0.0 0.3 0.3 0.0 0.0   Cash and cash equivalent   7,772.0 0.0 0.0 0.0 735.0 62.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 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 %   904.1% 0.0% 0.0% 0.0% 2,771.2% 0.0% 0.0% 0.0%   Net working capital   -31,358.0 0.0 0.0 0.0 -17,797.0 -15,505.0 0.0 0.0   Net working capital %   -594.8% 0.0% 0.0% 0.0% -6,244.6% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   659 0 0 0 0 0 0 0   Added value / employee   -524 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -524 0 0 0 0 0 0 0   EBIT / employee   -702 0 0 0 0 0 0 0   Net earnings / employee   169 0 0 0 0 0 0 0