Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HEDENSTED SPILDEVAND A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   3.3% 2.4% 4.8% 4.5% 1.1% 1.2% 6.7% 6.6%   Credit score (0-100)   56 65 44 45 83 80 36 36   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 58.5 31.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   83 94 85 88 93 94 94 94   Gross profit   -325 13.8 6.0 7.7 8.3 5.9 0.0 0.0   EBITDA   -334 5.3 -2.9 -1.2 -0.8 -4.2 0.0 0.0   EBIT   -334 5.3 -2.9 -1.2 -0.8 -4.2 0.0 0.0   Pre-tax profit (PTP)   -336.0 27.7 -4.7 -2.9 -2.4 -5.6 0.0 0.0   Net earnings   27.7 27.7 -4.7 -2.9 -2.4 -5.6 0.0 0.0   Pre-tax profit without non-rec. items   -336 5.3 -2.9 -1.2 -2.4 -5.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   1,865 0.0 0.0 0.0 1,910 1,911 0.0 0.0   Shareholders equity total   1,699 1,702 1,698 1,695 1,692 1,687 1,637 1,637   Interest-bearing liabilities   55.9 0.0 0.0 0.0 53.2 53.4 0.0 0.0   Balance sheet total (assets)   1,918 1,916 1,909 1,921 1,925 1,925 1,637 1,637   Net Debt   22.6 0.0 0.0 0.0 51.5 52.8 -1,637 -1,637     See the entire balance sheet 1.0 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   83 94 85 88 93 94 94 94   Net sales growth   6.5% 13.3% -9.9% 4.4% 5.5% 0.5% 0.0% 0.0%   Gross profit   -325 13.8 6.0 7.7 8.3 5.9 0.0 0.0   Gross profit growth   -3,829.3% 0.0% -56.2% 28.7% 7.4% -28.8% -100.0% 0.0%   Employees   23 24 24 23 25 25 0 0   Employee growth %   0.0% 4.3% 0.0% -4.2% 8.7% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -19.6 -16.8 0.0 0.0   Balance sheet total (assets)   1,918 1,916 1,909 1,921 1,925 1,925 1,637 1,637   Balance sheet change%   -15.1% -0.1% -0.3% 0.6% 0.2% 0.0% -15.0% 0.0%   Added value   -334.3 5.3 -2.9 -1.2 18.8 12.5 0.0 0.0   Added value %   -402.7% 5.6% -3.4% -1.4% 20.1% 13.4% 0.0% 0.0%   Investments   -352 -1,865 0 0 1,910 1 -1,911 0   Net sales trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1.0 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 %   -402.7% 5.6% -3.4% -1.4% -0.8% -4.5% 0.0% 0.0%   EBIT %   -402.7% 5.6% -3.4% -1.4% -0.8% -4.5% 0.0% 0.0%   EBIT to gross profit (%)   103.0% 38.3% -47.9% -15.8% -9.3% -71.3% 0.0% 0.0%   Net Earnings %   33.4% 29.4% -5.6% -3.3% -2.6% -6.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   33.4% 29.4% -5.6% -3.3% -2.6% -6.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -404.7% 5.6% -3.4% -1.4% -2.6% -6.0% 0.0% 0.0%   ROA %   -16.0% 0.3% -0.2% -0.1% -0.0% -0.2% 0.0% 0.0%   ROI %   -17.2% 0.3% -0.2% -0.1% -0.0% -0.2% 0.0% 0.0%   ROE %   1.6% 1.6% -0.3% -0.2% -0.1% -0.3% 0.0% 0.0%   1.0 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 %   88.6% 100.0% 100.0% 100.0% 87.9% 87.6% 100.0% 100.0%   Relative indebtedness %   263.7% 0.0% 0.0% 0.0% 249.6% 254.8% 0.0% 0.0%   Relative net indebtedness %   223.5% 0.0% 0.0% 0.0% 247.8% 254.2% -1,744.9% -1,744.9%   Net int. bear. debt to EBITDA, %   -6.7% 0.0% 0.0% 0.0% -6,651.9% -1,251.8% 0.0% 0.0%   Gearing %   3.3% 0.0% 0.0% 0.0% 3.1% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 0.0% 0.0% 0.0% 6.9% 3.5% 0.0% 0.0%   1.0 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   2.2 0.0 0.0 0.0 0.5 0.5 0.0 0.0   Current Ratio   2.2 0.0 0.0 0.0 0.5 0.5 0.0 0.0   Cash and cash equivalent   33.4 0.0 0.0 0.0 1.7 0.6 0.0 0.0   1.0 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)   43.0 0.0 0.0 0.0 25.8 28.6 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 %   58.7% 0.0% 0.0% 0.0% 15.7% 15.0% 1,744.9% 1,744.9%   Net working capital   26.7 0.0 0.0 0.0 -12.4 -16.8 0.0 0.0   Net working capital %   32.1% 0.0% 0.0% 0.0% -13.3% -17.9% 0.0% 0.0%   1.0 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   4 4 4 4 4 4 0 0   Added value / employee   -15 0 -0 -0 1 1 0 0   Employee expenses / employee   0 0 0 0 -1 -1 0 0   EBITDA / employee   -15 0 -0 -0 -0 -0 0 0   EBIT / employee   -15 0 -0 -0 -0 -0 0 0   Net earnings / employee   1 1 -0 -0 -0 -0 0 0