Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENNODAHL ELECTRONIC 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   1.1% 1.3% 1.3% 0.9% 0.7% 1.1% 8.9% 8.9%   Credit score (0-100)   87 82 79 88 94 83 28 28   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   138.8 48.4 35.3 374.8 548.8 273.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,028 2,757 2,965 4,524 4,453 4,948 0.0 0.0   EBITDA   774 457 507 1,739 1,519 1,514 0.0 0.0   EBIT   694 356 322 1,687 1,460 1,463 0.0 0.0   Pre-tax profit (PTP)   607.6 266.0 254.9 1,632.6 1,413.7 1,402.9 0.0 0.0   Net earnings   473.9 207.4 198.8 1,272.1 1,102.5 1,059.3 0.0 0.0   Pre-tax profit without non-rec. items   608 266 255 1,633 1,414 1,403 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,537 1,487 1,441 1,439 1,441 45.8 0.0 0.0   Shareholders equity total   2,156 1,964 2,163 3,435 4,537 5,596 4,846 4,846   Interest-bearing liabilities   2,033 1,838 1,460 1,500 2,168 474 0.0 0.0   Balance sheet total (assets)   5,981 5,614 5,801 8,837 8,640 7,506 4,846 4,846   Net Debt   2,031 1,830 1,459 1,499 2,161 342 -4,846 -4,846     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3,028 2,757 2,965 4,524 4,453 4,948 0.0 0.0   Gross profit growth   3.1% -9.0% 7.5% 52.6% -1.6% 11.1% -100.0% 0.0%   Employees   6 6 6 6 6 6 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)   5,981 5,614 5,801 8,837 8,640 7,506 4,846 4,846   Balance sheet change%   12.2% -6.1% 3.3% 52.3% -2.2% -13.1% -35.4% 0.0%   Added value   773.6 456.9 507.1 1,739.1 1,511.8 1,513.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -160 -181 -352 -54 -58 -1,446 -46 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   22.9% 12.9% 10.8% 37.3% 32.8% 29.6% 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 %   12.3% 6.1% 5.6% 23.0% 16.7% 18.2% 0.0% 0.0%   ROI %   16.0% 8.4% 8.2% 37.8% 24.3% 22.6% 0.0% 0.0%   ROE %   22.9% 10.1% 9.6% 45.5% 27.7% 20.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   36.1% 35.0% 37.3% 38.9% 52.5% 74.6% 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, %   262.5% 400.6% 287.8% 86.2% 142.3% 22.6% 0.0% 0.0%   Gearing %   94.3% 93.6% 67.5% 43.7% 47.8% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.6% 4.0% 3.7% 2.5% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.4 0.5 0.8 0.6 1.0 0.0 0.0   Current Ratio   1.3 1.2 1.3 1.4 1.8 3.9 0.0 0.0   Cash and cash equivalent   2.4 7.8 1.1 1.8 6.9 132.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   762.2 535.2 763.5 1,925.7 2,911.9 5,454.6 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   129 76 85 290 252 252 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 76 85 290 253 252 0 0   EBIT / employee   116 59 54 281 243 244 0 0   Net earnings / employee   79 35 33 212 184 177 0 0