Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HS HOLDING, PANDRUP 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.9% 0.7% 0.7% 0.7% 0.6% 0.8% 7.7% 7.7%   Credit score (0-100)   71 94 94 93 96 91 32 32   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   2.7 1,396.9 1,533.0 1,611.8 1,869.5 1,783.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -93.3 -99.2 -125 -123 -116 -148 0.0 0.0   EBITDA   -93.3 -99.2 -125 -123 -116 -148 0.0 0.0   EBIT   -93.3 -117 -138 -133 -146 -148 0.0 0.0   Pre-tax profit (PTP)   -621.2 952.4 1,751.9 712.0 2,192.0 1,980.6 0.0 0.0   Net earnings   -458.1 897.6 1,398.1 926.4 1,933.4 1,313.5 0.0 0.0   Pre-tax profit without non-rec. items   -621 952 1,752 712 2,192 1,981 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   271 323 310 300 271 271 0.0 0.0   Shareholders equity total   14,916 15,706 16,804 17,617 19,436 20,632 20,385 20,385   Interest-bearing liabilities   5,426 5,076 4,913 744 753 721 0.0 0.0   Balance sheet total (assets)   21,333 20,954 22,266 19,336 20,657 22,103 20,385 20,385   Net Debt   5,361 4,898 4,804 175 315 537 -20,385 -20,385     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -93.3 -99.2 -125 -123 -116 -148 0.0 0.0   Gross profit growth   -140.7% -6.3% -26.4% 1.7% 5.7% -27.6% 0.0% 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)   21,333 20,954 22,266 19,336 20,657 22,103 20,385 20,385   Balance sheet change%   -2.2% -1.8% 6.3% -13.2% 6.8% 7.0% -7.8% 0.0%   Added value   -93.3 -99.2 -125.4 -123.3 -135.9 -148.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 35 -26 -20 -59 0 -271 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 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 117.6% 110.5% 108.0% 125.4% 100.0% 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 %   1.7% 6.3% 9.0% 5.4% 11.1% 9.3% 0.0% 0.0%   ROI %   1.7% 6.5% 9.2% 5.6% 11.6% 9.6% 0.0% 0.0%   ROE %   -3.0% 5.9% 8.6% 5.4% 10.4% 6.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   69.9% 75.0% 75.5% 91.1% 94.1% 93.3% 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, %   -5,744.9% -4,938.1% -3,832.1% -142.0% -270.9% -362.1% 0.0% 0.0%   Gearing %   36.4% 32.3% 29.2% 4.2% 3.9% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.1% 7.3% 4.1% 14.3% 4.9% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   4.0 29.9 10.9 1.6 1.6 1.4 0.0 0.0   Current Ratio   4.0 29.9 10.9 1.6 1.6 1.4 0.0 0.0   Cash and cash equivalent   64.8 178.1 109.4 569.4 437.6 183.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,435.9 4,976.4 5,456.2 978.9 711.2 551.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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