Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Højen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.3% 16.9% 7.5% 13.2% 29.1% 15.2% 18.0% 18.0%   Credit score (0-100)   23 11 32 16 1 12 8 8   Credit rating   BB BB BB BB C BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -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)  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   165 162 326 307 -27.9 983 0.0 0.0   EBITDA   -0.5 53.1 268 126 -224 558 0.0 0.0   EBIT   -34.7 -3.8 201 10.4 -440 558 0.0 0.0   Pre-tax profit (PTP)   -33.8 -4.4 200.0 9.6 -442.9 555.8 0.0 0.0   Net earnings   -33.8 -4.3 163.0 -0.9 -442.9 531.0 0.0 0.0   Pre-tax profit without non-rec. items   -34.4 -4.4 200 9.6 -443 556 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   115 114 367 301 0.0 0.0 0.0 0.0   Shareholders equity total   168 163 326 326 -117 414 334 334   Interest-bearing liabilities   41.6 0.0 12.8 46.0 21.3 0.0 0.0 0.0   Balance sheet total (assets)   262 209 725 521 69.7 475 334 334   Net Debt   -11.7 -10.4 -290 -120 -46.4 -143 -334 -334     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   165 162 326 307 -27.9 983 0.0 0.0   Gross profit growth   -39.8% -1.7% 101.2% -6.0% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   262 209 725 521 70 475 334 334   Balance sheet change%   -8.7% -20.3% 247.1% -28.0% -86.6% 581.3% -29.7% 0.0%   Added value   -0.5 53.1 267.7 126.4 -324.3 557.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -58 186 -183 -517 0 0 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 2.0 -1.0 1.0 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 (%)   -21.0% -2.3% 61.5% 3.4% 1,579.8% 56.7% 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 %   -12.6% -1.6% 43.1% 1.8% -124.2% 168.7% 0.0% 0.0%   ROI %   -16.9% -2.0% 50.1% 2.2% -224.0% 256.6% 0.0% 0.0%   ROE %   -18.3% -2.6% 66.5% -0.3% -224.1% 219.7% 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 %   64.1% 78.3% 45.0% 62.4% -62.8% 87.1% 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, %   2,498.1% -19.6% -108.5% -95.2% 20.7% -25.7% 0.0% 0.0%   Gearing %   24.8% 0.0% 3.9% 14.1% -18.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -1.6% 3.0% 16.9% 5.3% 8.4% 20.0% 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   1.0 0.9 3.1 0.9 0.4 5.2 0.0 0.0   Current Ratio   1.0 0.9 3.1 0.9 0.4 7.8 0.0 0.0   Cash and cash equivalent   53.3 10.4 303.1 166.4 67.7 143.4 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   -1.6 -5.1 204.9 -19.0 -117.4 413.6 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 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 53 268 126 0 558 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -0 53 268 126 0 558 0 0   EBIT / employee   -35 -4 201 10 0 558 0 0   Net earnings / employee   -34 -4 163 -1 0 531 0 0