Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hanssen Progress 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   3.3% 3.5% 1.1% 2.0% 1.0% 1.2% 8.0% 7.8%   Credit score (0-100)   56 54 84 68 86 81 31 31   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   -0.0 0.0 2,939.4 41.0 20,727.9 10,940.6 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   -507 -456 7,429 5,537 5,742 4,980 0.0 0.0   EBITDA   -507 -456 7,429 5,537 5,742 4,980 0.0 0.0   EBIT   -507 27,668 4,383 13,237 5,842 5,080 0.0 0.0   Pre-tax profit (PTP)   -1,086.4 57,070.2 38,122.0 180,256.4 111,156.9 27,271.5 0.0 0.0   Net earnings   -927.9 51,286.9 37,599.2 176,917.4 109,937.1 26,484.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,086 57,070 38,122 180,256 111,157 27,272 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   46,816 88,284 86,000 93,700 93,800 94,734 0.0 0.0   Shareholders equity total   -428 52,083 79,682 256,599 366,537 393,021 63,730 63,730   Interest-bearing liabilities   47,083 94,252 139,649 146,933 207,704 279,087 0.0 0.0   Balance sheet total (assets)   47,176 152,724 226,768 414,195 584,106 681,787 63,730 63,730   Net Debt   47,051 94,225 139,586 146,747 207,605 278,892 -63,730 -63,730     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   -507 -456 7,429 5,537 5,742 4,980 0.0 0.0   Gross profit growth   0.0% 10.1% 0.0% -25.5% 3.7% -13.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 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)   47,176 152,724 226,768 414,195 584,106 681,787 63,730 63,730   Balance sheet change%   0.0% 223.7% 48.5% 82.7% 41.0% 16.7% -90.7% 0.0%   Added value   -507.0 27,667.6 4,383.4 13,236.6 5,841.8 5,079.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46,816 41,467 -2,284 7,700 100 934 -94,734 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   100.0% -6,072.2% 59.0% 239.1% 101.7% 102.0% 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 %   -1.1% 57.8% 20.8% 56.9% 22.9% 5.2% 0.0% 0.0%   ROI %   -1.1% 58.1% 20.9% 57.3% 23.0% 5.2% 0.0% 0.0%   ROE %   -2.0% 103.3% 57.1% 105.2% 35.3% 7.0% 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 %   -0.9% 34.1% 35.1% 62.0% 62.8% 57.6% 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, %   -9,280.4% -20,679.4% 1,878.9% 2,650.5% 3,615.7% 5,600.3% 0.0% 0.0%   Gearing %   -11,003.5% 181.0% 175.3% 57.3% 56.7% 71.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 1.2% 1.2% 1.6% 1.9% 2.3% 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   0.0 0.2 0.6 0.7 0.3 0.2 0.0 0.0   Current Ratio   0.0 0.2 0.6 0.7 0.3 0.2 0.0 0.0   Cash and cash equivalent   31.2 26.8 63.4 185.7 98.5 194.9 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   -47,244.2 -61,016.8 -35,884.6 -28,306.4 -108,404.5 -188,762.9 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