Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HIX 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   7.5% 9.1% 6.2% 2.4% 3.9% 3.1% 5.4% 4.4%   Credit score (0-100)   35 29 39 65 50 55 41 46   Credit rating   BB BB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,030 45,794 36,311 55,208 41,892 74,094 0.0 0.0   EBITDA   1,304 2,010 318 7,186 4,480 9,493 0.0 0.0   EBIT   777 684 -1,094 5,545 2,672 7,067 0.0 0.0   Pre-tax profit (PTP)   615.0 266.0 -1,777.0 5,113.0 2,468.0 6,385.2 0.0 0.0   Net earnings   479.0 207.0 -1,390.0 3,987.0 1,923.0 4,987.6 0.0 0.0   Pre-tax profit without non-rec. items   615 266 -1,777 5,113 2,468 6,385 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   854 739 978 614 1,276 1,711 0.0 0.0   Shareholders equity total   2,790 2,997 1,606 5,593 7,515 12,503 10,640 10,640   Interest-bearing liabilities   7,271 9,843 9,690 0.0 3,170 8,106 0.0 0.0   Balance sheet total (assets)   20,197 27,756 33,159 21,404 35,252 54,943 10,640 10,640   Net Debt   7,267 9,443 9,650 -111 3,163 8,103 -10,325 -10,325     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   13,030 45,794 36,311 55,208 41,892 74,094 0.0 0.0   Gross profit growth   0.0% 251.5% -20.7% 52.0% -24.1% 76.9% -100.0% 0.0%   Employees   32 60 59 70 61 88 0 0   Employee growth %   0.0% 87.5% -1.7% 18.6% -12.9% 44.3% -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)   20,197 27,756 33,159 21,404 35,252 54,943 10,640 10,640   Balance sheet change%   0.0% 37.4% 19.5% -35.5% 64.7% 55.9% -80.6% 0.0%   Added value   1,304.0 2,010.0 318.0 7,186.0 4,313.0 9,492.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,261 -1,411 -1,339 -2,171 -1,306 -2,149 -1,711 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   6.0% 1.5% -3.0% 10.0% 6.4% 9.5% 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 %   4.2% 2.9% -2.9% 20.9% 9.9% 15.7% 0.0% 0.0%   ROI %   8.4% 6.0% -7.2% 62.7% 31.4% 40.8% 0.0% 0.0%   ROE %   17.2% 7.2% -60.4% 110.8% 29.3% 49.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   21.0% 11.1% 5.1% 32.3% 22.5% 23.8% 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, %   557.3% 469.8% 3,034.6% -1.5% 70.6% 85.4% 0.0% 0.0%   Gearing %   260.6% 328.4% 603.4% 0.0% 42.2% 64.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 5.0% 9.2% 12.0% 21.3% 12.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.3 1.1 1.0 1.9 1.3 1.4 0.0 0.0   Current Ratio   1.1 1.1 1.0 1.4 1.2 1.3 0.0 0.0   Cash and cash equivalent   4.0 400.0 40.0 111.0 7.0 2.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,970.0 1,353.0 -45.0 5,495.0 6,218.0 13,456.3 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   41 34 5 103 71 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 34 5 103 73 108 0 0   EBIT / employee   24 11 -19 79 44 80 0 0   Net earnings / employee   15 3 -24 57 32 57 0 0