Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOVEDGÅRD RADIO OG TV 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   10.8% 9.7% 7.7% 13.3% 12.3% 9.4% 20.6% 18.0%   Credit score (0-100)   24 27 33 17 18 25 4 8   Credit rating   BB BB BB BB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   302 400 287 302 380 281 0.0 0.0   EBITDA   -204 -159 -42.7 -32.2 -11.6 229 0.0 0.0   EBIT   -204 -159 -42.7 -32.2 -11.6 229 0.0 0.0   Pre-tax profit (PTP)   304.4 -120.2 -63.7 -45.4 -20.2 212.0 0.0 0.0   Net earnings   304.4 -120.2 -63.7 -45.4 -20.2 212.0 0.0 0.0   Pre-tax profit without non-rec. items   304 -120 -63.7 -45.4 -20.2 212 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -125 -245 -308 -354 -374 91.9 -408 -408   Interest-bearing liabilities   363 460 463 247 174 112 408 408   Balance sheet total (assets)   604 563 392 367 225 559 0.0 0.0   Net Debt   336 450 458 246 173 103 408 408     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   302 400 287 302 380 281 0.0 0.0   Gross profit growth   -35.4% 32.5% -28.3% 5.2% 26.0% -26.0% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   604 563 392 367 225 559 0 0   Balance sheet change%   -22.0% -6.8% -30.3% -6.4% -38.8% 148.9% -100.0% 0.0%   Added value   -203.7 -158.6 -42.7 -32.2 -11.6 228.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   -2.0 -3.0 -4.0 -5.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -67.5% -39.7% -14.9% -10.7% -3.1% 81.3% 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 %   34.5% -14.7% -5.7% -4.5% -1.8% 39.5% 0.0% 0.0%   ROI %   51.1% -27.4% -9.2% -9.1% -5.5% 120.8% 0.0% 0.0%   ROE %   44.2% -20.6% -13.3% -12.0% -6.8% 134.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -17.1% -30.3% -44.0% -49.1% -62.5% 16.4% -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, %   -165.0% -284.0% -1,073.5% -761.6% -1,493.9% 45.1% 0.0% 0.0%   Gearing %   -291.7% -188.2% -150.1% -69.7% -46.5% 122.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 1.8% 4.6% 3.7% 4.1% 11.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.4 0.2 0.1 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.8 0.6 0.5 0.5 0.3 1.1 0.0 0.0   Cash and cash equivalent   27.1 10.0 4.7 1.1 0.8 9.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -166.5 -286.7 -350.4 -395.9 -416.1 49.9 -204.1 -204.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -102 -79 -21 -16 -6 229 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -102 -79 -21 -16 -6 229 0 0   EBIT / employee   -102 -79 -21 -16 -6 229 0 0   Net earnings / employee   152 -60 -32 -23 -10 212 0 0