Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hengst Air Filtration Denmark 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   4.5% 2.9% 3.1% 3.2% 0.9% 1.0% 4.1% 4.0%   Credit score (0-100)   48 58 54 56 87 87 49 49   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 4,768.1 3,859.5 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   44,753 41,131 43,473 48,523 51,259 51,297 0.0 0.0   EBITDA   -647 1,042 5,551 7,363 12,886 9,727 0.0 0.0   EBIT   -647 1,042 5,551 7,363 10,187 6,755 0.0 0.0   Pre-tax profit (PTP)   -672.0 243.0 3,789.0 5,413.0 9,792.9 6,586.2 0.0 0.0   Net earnings   -672.0 243.0 3,789.0 5,413.0 7,611.5 5,113.4 0.0 0.0   Pre-tax profit without non-rec. items   -647 1,042 5,551 7,363 9,793 6,586 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   0.0 0.0 0.0 0.0 20,360 21,570 0.0 0.0   Shareholders equity total   32,243 32,592 36,502 41,914 47,513 50,639 47,139 47,139   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4,674 5,057 0.0 0.0   Balance sheet total (assets)   67,246 65,132 63,647 71,046 68,316 72,941 47,139 47,139   Net Debt   0.0 0.0 0.0 0.0 -5,541 -2,881 -46,604 -46,604     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   44,753 41,131 43,473 48,523 51,259 51,297 0.0 0.0   Gross profit growth   -16.4% -8.1% 5.7% 11.6% 5.6% 0.1% -100.0% 0.0%   Employees   93 82 72 78 73 77 0 0   Employee growth %   -6.1% -11.8% -12.2% 8.3% -6.4% 5.5% -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)   67,246 65,132 63,647 71,046 68,316 72,941 47,139 47,139   Balance sheet change%   -29.9% -3.1% -2.3% 11.6% -3.8% 6.8% -35.4% 0.0%   Added value   -647.0 1,042.0 5,551.0 7,363.0 10,187.4 9,726.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22,992 0 0 0 18,371 -1,936 -21,570 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  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 (%)   -1.4% 2.5% 12.8% 15.2% 19.9% 13.2% 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 %   -0.8% 1.6% 8.6% 10.9% 14.9% 10.3% 0.0% 0.0%   ROI %   -0.9% 1.6% 8.6% 10.9% 16.5% 12.7% 0.0% 0.0%   ROE %   -2.1% 0.7% 11.0% 13.8% 17.0% 10.4% 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 %   100.0% 100.0% 100.0% 100.0% 69.8% 69.7% 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, %   0.0% 0.0% 0.0% 0.0% -43.0% -29.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 9.8% 10.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 25.6% 14.0% 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   0.0 0.0 0.0 0.0 1.5 1.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 3.2 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 10,215.5 7,938.4 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   0.0 0.0 0.0 0.0 32,397.5 34,737.2 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   -7 13 77 94 140 126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -7 13 77 94 177 126 0 0   EBIT / employee   -7 13 77 94 140 88 0 0   Net earnings / employee   -7 3 53 69 104 66 0 0