Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hansen Handel 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% 3.1% 3.1%   Bankruptcy risk   0.4% 1.3% 3.1% 2.4% 3.2% 2.1% 7.1% 7.1%   Credit score (0-100)   100 81 56 62 55 66 34 34   Credit rating   AAA A BBB BBB BBB A BBB BBB   Credit limit (kDKK)   1,577.7 235.4 0.0 0.0 0.0 0.5 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   12,627 4,421 259 -111 -129 -94.9 0.0 0.0   EBITDA   4,382 949 -24.5 -389 -417 -660 0.0 0.0   EBIT   2,624 148 -60.1 -474 -445 -718 0.0 0.0   Pre-tax profit (PTP)   2,114.2 -145.0 -725.8 14.3 -1,475.6 -287.9 0.0 0.0   Net earnings   1,648.2 22.5 -541.5 11.1 -1,376.4 -265.8 0.0 0.0   Pre-tax profit without non-rec. items   2,114 -145 -726 14.3 -1,476 -288 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   13,528 1,750 389 304 81.4 1,197 0.0 0.0   Shareholders equity total   11,648 10,023 1,481 1,492 7,166 6,900 6,400 6,400   Interest-bearing liabilities   3,114 4,960 13,229 13,366 2,179 3,678 0.0 0.0   Balance sheet total (assets)   22,120 16,353 15,236 15,129 9,501 10,637 6,400 6,400   Net Debt   2,253 -7,347 9,098 8,856 1,419 3,131 -6,400 -6,400     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   12,627 4,421 259 -111 -129 -94.9 0.0 0.0   Gross profit growth   3.6% -65.0% -94.1% 0.0% -15.8% 26.4% 0.0% 0.0%   Employees   33 31 1 1 1 1 0 0   Employee growth %   0.0% -6.1% -96.8% 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)   22,120 16,353 15,236 15,129 9,501 10,637 6,400 6,400   Balance sheet change%   3.2% -26.1% -6.8% -0.7% -37.2% 12.0% -39.8% 0.0%   Added value   4,381.6 948.9 -24.5 -388.8 -360.4 -660.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -335 -12,579 -1,396 -170 -251 1,057 -1,197 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 -4.0 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 (%)   20.8% 3.4% -23.2% 425.6% 345.4% 756.8% 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 %   12.1% 1.2% -0.3% 5.3% -3.1% -0.7% 0.0% 0.0%   ROI %   17.7% 1.5% -0.4% 5.4% -3.1% -0.7% 0.0% 0.0%   ROE %   14.1% 0.2% -9.4% 0.7% -31.8% -3.8% 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 %   54.6% 61.3% 9.7% 9.9% 75.4% 64.9% 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, %   51.4% -774.2% -37,071.5% -2,278.1% -339.9% -474.2% 0.0% 0.0%   Gearing %   26.7% 49.5% 893.2% 895.8% 30.4% 53.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.5% 9.4% 7.4% 5.9% 14.1% 7.5% 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 2.3 0.4 0.3 0.4 0.2 0.0 0.0   Current Ratio   0.8 2.5 0.6 0.5 0.9 0.5 0.0 0.0   Cash and cash equivalent   860.6 12,306.9 4,130.8 4,509.4 760.1 547.1 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   -1,928.8 8,446.8 -5,450.0 -6,883.2 -138.8 -2,015.8 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   133 31 -25 -389 -360 -660 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   133 31 -25 -389 -417 -660 0 0   EBIT / employee   80 5 -60 -474 -445 -718 0 0   Net earnings / employee   50 1 -542 11 -1,376 -266 0 0