Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENRY STENDERS HANDELSSELSKAB 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.8% 0.8% 1.7% 1.8% 2.6% 2.5% 7.0% 6.9%   Credit score (0-100)   92 91 72 71 61 62 34 35   Credit rating   AA AA A A BBB BBB BBB BBB   Credit limit (kDKK)   613.9 745.5 16.7 10.3 0.1 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,512 7,170 8,596 9,164 9,080 7,739 0.0 0.0   EBITDA   2,786 3,807 4,802 5,481 5,497 4,186 0.0 0.0   EBIT   2,228 2,101 4,782 5,481 5,497 4,186 0.0 0.0   Pre-tax profit (PTP)   1,975.9 1,934.1 4,823.4 5,404.8 5,516.3 4,259.5 0.0 0.0   Net earnings   1,827.5 1,731.7 4,194.7 4,197.9 4,269.1 3,278.4 0.0 0.0   Pre-tax profit without non-rec. items   1,976 1,934 4,823 5,405 5,516 4,259 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   3,730 2,970 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   5,110 6,842 11,037 15,235 19,504 22,782 22,182 22,182   Interest-bearing liabilities   5,894 2,610 1,440 670 32.5 46.4 0.0 0.0   Balance sheet total (assets)   16,168 16,448 16,721 25,348 33,427 33,033 22,182 22,182   Net Debt   5,892 2,462 -1,812 -2,936 -1,959 -1,968 -22,182 -22,182     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   6,512 7,170 8,596 9,164 9,080 7,739 0.0 0.0   Gross profit growth   -60.5% 10.1% 19.9% 6.6% -0.9% -14.8% -100.0% 0.0%   Employees   8 8 9 8 9 8 0 0   Employee growth %   14.3% 0.0% 12.5% -11.1% 12.5% -11.1% -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)   16,168 16,448 16,721 25,348 33,427 33,033 22,182 22,182   Balance sheet change%   -20.9% 1.7% 1.7% 51.6% 31.9% -1.2% -32.8% 0.0%   Added value   2,785.5 3,807.2 4,802.0 5,481.4 5,497.0 4,185.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,662 -2,466 -2,991 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   5.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   34.2% 29.3% 55.6% 59.8% 60.5% 54.1% 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 %   13.5% 12.9% 29.2% 26.3% 19.1% 13.2% 0.0% 0.0%   ROI %   20.8% 20.4% 44.1% 39.1% 31.7% 20.7% 0.0% 0.0%   ROE %   43.5% 29.0% 46.9% 32.0% 24.6% 15.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   31.6% 41.6% 66.0% 60.1% 58.3% 69.0% 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, %   211.5% 64.7% -37.7% -53.6% -35.6% -47.0% 0.0% 0.0%   Gearing %   115.3% 38.1% 13.0% 4.4% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 3.9% 0.9% 13.0% 29.7% 296.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 0.5 2.0 1.8 1.1 1.3 0.0 0.0   Current Ratio   1.1 1.4 2.9 2.5 2.4 3.2 0.0 0.0   Cash and cash equivalent   2.2 148.2 3,251.6 3,606.6 1,991.1 2,014.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,511.6 3,879.2 11,036.6 15,234.6 19,503.7 22,782.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   348 476 534 685 611 523 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   348 476 534 685 611 523 0 0   EBIT / employee   278 263 531 685 611 523 0 0   Net earnings / employee   228 216 466 525 474 410 0 0