Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGENIØRKONTORET HØJAGER 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 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% 2.0% 2.0%   Bankruptcy risk   4.4% 9.4% 8.9% 10.3% 16.5% 11.0% 10.6% 10.4%   Credit score (0-100)   49 27 28 22 10 21 23 24   Credit rating   BBB BB BB BB BB BB BB BB   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 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   958 602 472 423 425 265 0.0 0.0   EBITDA   292 -165 -164 -120 -121 -242 0.0 0.0   EBIT   285 -165 -164 -120 -121 -242 0.0 0.0   Pre-tax profit (PTP)   295.8 -154.8 -156.7 -115.0 -117.9 -231.5 0.0 0.0   Net earnings   228.8 -123.5 -126.1 -90.1 -98.4 -180.5 0.0 0.0   Pre-tax profit without non-rec. items   296 -155 -157 -115 -118 -231 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,691 1,567 1,441 1,351 1,253 1,072 947 947   Interest-bearing liabilities   63.9 119 129 303 227 207 0.0 0.0   Balance sheet total (assets)   1,979 1,801 1,838 1,706 1,534 1,356 947 947   Net Debt   -508 -480 -616 -525 -352 -329 -947 -947     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   958 602 472 423 425 265 0.0 0.0   Gross profit growth   422.9% -37.2% -21.5% -10.4% 0.5% -37.7% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   1,979 1,801 1,838 1,706 1,534 1,356 947 947   Balance sheet change%   22.2% -9.0% 2.0% -7.2% -10.1% -11.6% -30.2% 0.0%   Added value   292.0 -165.0 -164.0 -120.3 -121.3 -242.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 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   3.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   29.7% -27.4% -34.7% -28.4% -28.5% -91.5% 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 %   16.5% -8.2% -8.4% -6.2% -6.8% -16.0% 0.0% 0.0%   ROI %   18.1% -9.0% -9.4% -6.8% -7.0% -16.8% 0.0% 0.0%   ROE %   14.5% -7.6% -8.4% -6.5% -7.6% -15.5% 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 %   85.5% 87.0% 78.4% 79.2% 81.7% 79.1% 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, %   -174.1% 290.7% 375.6% 436.5% 290.6% 135.5% 0.0% 0.0%   Gearing %   3.8% 7.6% 8.9% 22.4% 18.1% 19.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.7% 2.9% 2.6% 2.9% 0.0% 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   6.8 7.7 4.6 4.8 5.5 4.8 0.0 0.0   Current Ratio   6.9 7.7 4.6 4.8 5.5 4.8 0.0 0.0   Cash and cash equivalent   572.1 598.6 744.6 827.9 579.0 535.5 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   1,690.8 1,567.3 1,441.2 1,351.1 1,252.7 1,072.2 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   292 -165 -164 -120 -121 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   292 -165 -164 -120 -121 -121 0 0   EBIT / employee   285 -165 -164 -120 -121 -121 0 0   Net earnings / employee   229 -124 -126 -90 -98 -90 0 0