Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hjerting Strand, Esbjerg A/S 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.1% 1.0% 1.0% 1.1% 1.1% 7.8% 7.8%   Credit score (0-100)   82 86 85 86 85 82 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   553.4 1,594.7 2,025.3 2,214.5 1,911.5 1,761.6 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   5,581 5,897 6,090 5,862 6,068 6,381 0.0 0.0   EBITDA   5,561 5,897 6,090 5,862 6,068 6,381 0.0 0.0   EBIT   4,972 8,651 10,046 8,075 5,829 7,197 0.0 0.0   Pre-tax profit (PTP)   11,273.1 7,243.7 10,801.3 7,582.4 11,258.2 5,730.3 0.0 0.0   Net earnings   8,573.4 5,650.7 8,422.2 5,915.4 8,760.2 4,450.9 0.0 0.0   Pre-tax profit without non-rec. items   11,273 7,244 10,801 7,582 11,258 5,730 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   75,211 83,410 87,870 90,510 91,380 92,290 0.0 0.0   Shareholders equity total   38,511 29,993 35,165 35,080 39,841 44,292 42,239 42,239   Interest-bearing liabilities   23,588 48,333 42,486 40,985 32,941 30,108 0.0 0.0   Balance sheet total (assets)   76,588 92,543 93,592 93,366 91,705 92,765 42,239 42,239   Net Debt   22,712 41,739 42,123 40,985 32,654 30,108 -42,239 -42,239     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   5,581 5,897 6,090 5,862 6,068 6,381 0.0 0.0   Gross profit growth   -60.5% 5.7% 3.3% -3.8% 3.5% 5.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   76,588 92,543 93,592 93,366 91,705 92,765 42,239 42,239   Balance sheet change%   10.6% 20.8% 1.1% -0.2% -1.8% 1.2% -54.5% 0.0%   Added value   5,561.2 8,651.2 10,045.9 8,075.1 5,828.9 7,196.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,796 8,199 4,460 2,640 870 910 -92,290 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   89.1% 146.7% 165.0% 137.8% 96.1% 112.8% 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 %   16.5% 10.3% 13.2% 8.7% 12.8% 7.8% 0.0% 0.0%   ROI %   17.1% 10.4% 13.4% 8.8% 13.0% 8.0% 0.0% 0.0%   ROE %   24.3% 16.5% 25.9% 16.8% 23.4% 10.6% 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 %   50.3% 32.4% 37.6% 37.6% 43.4% 47.7% 100.0% 100.0%   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, %   408.4% 707.8% 691.6% 699.2% 538.2% 471.8% 0.0% 0.0%   Gearing %   61.2% 161.1% 120.8% 116.8% 82.7% 68.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 4.0% 3.4% 1.3% 1.5% 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   0.2 1.2 1.9 0.7 0.1 0.2 0.0 0.0   Current Ratio   0.2 1.2 1.9 0.7 0.1 0.2 0.0 0.0   Cash and cash equivalent   876.0 6,593.9 363.1 0.0 287.6 0.0 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   -6,656.8 1,335.9 2,781.2 -1,112.6 -5,185.9 -2,273.5 0.0 0.0   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