Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SIHM HØJTRYK 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.1% 2.0% 3.1% 1.5% 1.5% 1.1% 11.4% 8.5%   Credit score (0-100)   85 70 58 77 75 83 2 2   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   262.7 0.7 0.0 63.2 24.0 288.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,217 5,826 6,464 10,404 8,144 9,468 0.0 0.0   EBITDA   1,880 701 707 3,387 1,247 2,305 0.0 0.0   EBIT   1,688 424 462 3,121 818 2,172 0.0 0.0   Pre-tax profit (PTP)   1,669.7 367.0 402.8 3,105.5 772.3 2,110.3 0.0 0.0   Net earnings   1,297.9 280.3 310.8 2,420.6 602.0 1,631.3 0.0 0.0   Pre-tax profit without non-rec. items   1,670 367 403 3,105 772 2,110 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   1,254 997 1,018 1,132 1,027 132 0.0 0.0   Shareholders equity total   4,922 3,902 4,213 6,634 5,236 5,867 3,729 3,729   Interest-bearing liabilities   1,631 4,132 1,026 0.0 1,239 0.0 0.0 0.0   Balance sheet total (assets)   11,360 12,622 13,464 23,496 15,384 16,983 3,729 3,729   Net Debt   1,625 4,126 1,024 -6,824 1,211 -350 -3,729 -3,729     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   7,217 5,826 6,464 10,404 8,144 9,468 0.0 0.0   Gross profit growth   -2.5% -19.3% 11.0% 61.0% -21.7% 16.3% -100.0% 0.0%   Employees   0 0 0 14 14 14 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)   11,360 12,622 13,464 23,496 15,384 16,983 3,729 3,729   Balance sheet change%   8.3% 11.1% 6.7% 74.5% -34.5% 10.4% -78.0% 0.0%   Added value   1,687.7 423.7 462.5 3,121.2 817.5 2,172.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -193 -373 -190 -199 -584 -1,077 -180 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   23.4% 7.3% 7.2% 30.0% 10.0% 22.9% 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 %   16.1% 3.7% 3.7% 17.1% 4.3% 13.5% 0.0% 0.0%   ROI %   26.3% 5.9% 7.1% 48.7% 11.4% 30.8% 0.0% 0.0%   ROE %   25.8% 6.4% 7.7% 44.6% 10.1% 29.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   43.3% 30.9% 39.6% 29.5% 35.3% 37.8% 100.0% 50.0%   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, %   86.4% 588.6% 144.8% -201.5% 97.1% -15.2% 0.0% 0.0%   Gearing %   33.1% 105.9% 24.4% 0.0% 23.7% 0.0% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 2.6% 3.2% 9.5% 11.7% 11.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.8 0.7 1.0 1.1 0.8 0.9 0.0 0.0   Current Ratio   1.7 1.3 1.3 1.4 1.5 1.7 0.0 0.0   Cash and cash equivalent   6.2 6.3 2.1 6,823.9 28.4 349.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   3,989.0 2,580.4 2,976.8 6,519.1 4,756.4 6,682.9 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 223 58 155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 242 89 165 0 0   EBIT / employee   0 0 0 223 58 155 0 0   Net earnings / employee   0 0 0 173 43 117 0 0