Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Østergade 28, Herning 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 2.2% 2.0% 2.0% 2.0% 2.8% 10.2% 10.0%   Credit score (0-100)   73 66 67 67 68 59 24 24   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   1.7 0.1 0.3 0.3 0.6 0.0 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   407 316 420 409 419 249 0.0 0.0   EBITDA   407 316 420 409 419 249 0.0 0.0   EBIT   347 256 360 349 359 188 0.0 0.0   Pre-tax profit (PTP)   259.8 174.5 281.8 276.0 277.4 112.3 0.0 0.0   Net earnings   198.9 138.8 218.8 187.9 215.9 88.4 0.0 0.0   Pre-tax profit without non-rec. items   260 175 282 276 277 112 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   6,140 6,080 6,020 5,960 5,900 5,889 0.0 0.0   Shareholders equity total   2,474 2,612 2,831 3,019 3,235 3,323 2,430 2,430   Interest-bearing liabilities   3,538 3,242 2,943 2,760 2,575 2,387 0.0 0.0   Balance sheet total (assets)   6,320 6,115 6,072 6,103 6,076 5,925 2,430 2,430   Net Debt   3,399 3,229 2,909 2,623 2,398 2,380 -2,430 -2,430     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   407 316 420 409 419 249 0.0 0.0   Gross profit growth   13.7% -22.3% 32.9% -2.8% 2.6% -40.7% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   6,320 6,115 6,072 6,103 6,076 5,925 2,430 2,430   Balance sheet change%   -0.9% -3.2% -0.7% 0.5% -0.4% -2.5% -59.0% 0.0%   Added value   407.2 316.3 420.4 408.6 419.3 248.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -136 -104 -120 -73 -167 -71 -5,213 -693   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  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 (%)   85.3% 81.0% 85.7% 85.3% 85.7% 75.6% 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 %   5.5% 4.1% 5.9% 5.7% 5.9% 3.2% 0.0% 0.0%   ROI %   5.6% 4.2% 6.0% 5.9% 6.0% 3.2% 0.0% 0.0%   ROE %   8.4% 5.5% 8.0% 6.4% 6.9% 2.7% 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 %   39.1% 42.7% 46.6% 49.5% 53.2% 56.1% 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, %   834.8% 1,020.8% 692.0% 641.8% 572.0% 957.3% 0.0% 0.0%   Gearing %   143.1% 124.1% 103.9% 91.4% 79.6% 71.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.4% 2.5% 2.5% 3.1% 3.2% 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   0.4 0.1 0.2 0.4 0.6 0.1 0.0 0.0   Current Ratio   0.4 0.1 0.2 0.4 0.6 0.1 0.0 0.0   Cash and cash equivalent   139.1 12.8 33.7 136.8 176.2 7.2 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   -247.5 -365.9 -272.7 -195.7 -114.4 -212.9 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  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   0 0 0 0 419 249 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 419 249 0 0   EBIT / employee   0 0 0 0 359 188 0 0   Net earnings / employee   0 0 0 0 216 88 0 0