Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANSTHOLM INDFRYSNING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.3% 2.2% 2.6% 1.4% 1.4% 1.4% 6.9% 6.9%   Credit score (0-100)   66 66 59 78 77 78 35 35   Credit rating   BBB BBB BBB A A A BBB BBB   Credit limit (kDKK)   0.1 0.6 0.0 134.5 161.1 96.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,240 5,170 4,343 9,685 9,737 10,657 0.0 0.0   EBITDA   960 1,053 -570 1,471 2,112 1,331 0.0 0.0   EBIT   31.6 -45.9 -1,637 272 822 76.6 0.0 0.0   Pre-tax profit (PTP)   -283.8 -294.7 -1,731.0 266.6 791.9 131.3 0.0 0.0   Net earnings   -209.5 -230.2 -1,345.1 215.6 588.5 188.8 0.0 0.0   Pre-tax profit without non-rec. items   -284 -295 -1,731 267 792 131 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   17,051 16,374 16,070 15,590 14,711 13,796 0.0 0.0   Shareholders equity total   7,141 14,411 13,066 13,282 13,870 13,559 8,059 8,059   Interest-bearing liabilities   10,790 2,230 2,362 2,097 440 3,661 0.0 0.0   Balance sheet total (assets)   20,773 19,945 20,276 20,236 19,161 23,097 8,059 8,059   Net Debt   10,736 2,187 2,352 2,079 -935 3,608 -8,059 -8,059     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,240 5,170 4,343 9,685 9,737 10,657 0.0 0.0   Gross profit growth   -5.3% 21.9% -16.0% 123.0% 0.5% 9.4% -100.0% 0.0%   Employees   5 5 5 12 12 16 0 0   Employee growth %   25.0% 0.0% 0.0% 140.0% 0.0% 33.3% -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)   20,773 19,945 20,276 20,236 19,161 23,097 8,059 8,059   Balance sheet change%   5.3% -4.0% 1.7% -0.2% -5.3% 20.5% -65.1% 0.0%   Added value   959.6 1,052.8 -569.8 1,471.3 2,021.4 1,330.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -900 -1,776 -1,371 -1,679 -2,169 -2,169 -13,796 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.7% -0.9% -37.7% 2.8% 8.4% 0.7% 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 %   0.2% -0.2% -8.1% 1.5% 4.3% 0.6% 0.0% 0.0%   ROI %   0.2% -0.2% -9.4% 1.8% 5.1% 0.8% 0.0% 0.0%   ROE %   -2.9% -2.1% -9.8% 1.6% 4.3% 1.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   34.4% 72.3% 64.4% 65.6% 72.4% 58.7% 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, %   1,118.8% 207.7% -412.7% 141.3% -44.3% 271.1% 0.0% 0.0%   Gearing %   151.1% 15.5% 18.1% 15.8% 3.2% 27.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.8% 4.1% 1.7% 4.2% 0.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.7 0.7 0.9 1.2 1.2 0.0 0.0   Current Ratio   0.3 0.9 0.7 0.9 1.3 1.2 0.0 0.0   Cash and cash equivalent   53.5 42.6 9.8 18.3 1,375.0 53.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -8,796.3 -611.9 -1,417.4 -509.9 923.5 1,504.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   192 211 -114 123 168 83 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   192 211 -114 123 176 83 0 0   EBIT / employee   6 -9 -327 23 69 5 0 0   Net earnings / employee   -42 -46 -269 18 49 12 0 0