Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HEYMCONSULT 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  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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   3.9% 3.5% 4.0% 2.7% 3.7% 4.0% 9.1% 8.9%   Credit score (0-100)   52 54 50 59 51 49 27 28   Credit rating   BBB BBB BBB BBB BBB BBB 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   736 663 590 1,359 1,447 331 0.0 0.0   EBITDA   130 55.3 -55.3 694 837 -361 0.0 0.0   EBIT   122 49.0 -58.8 694 837 -361 0.0 0.0   Pre-tax profit (PTP)   38.8 230.4 379.8 594.6 230.8 432.9 0.0 0.0   Net earnings   30.2 179.3 295.6 462.5 179.5 335.7 0.0 0.0   Pre-tax profit without non-rec. items   38.8 230 380 595 231 433 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   9.9 3.5 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,420 4,599 4,895 5,357 4,537 4,873 4,373 4,373   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,677 5,195 5,783 6,286 7,053 6,533 4,373 4,373   Net Debt   -3,828 -3,935 -5,157 -4,801 -4,630 -5,651 -4,373 -4,373     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   736 663 590 1,359 1,447 331 0.0 0.0   Gross profit growth   31.7% -9.9% -11.1% 130.5% 6.5% -77.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   4,677 5,195 5,783 6,286 7,053 6,533 4,373 4,373   Balance sheet change%   -5.2% 11.1% 11.3% 8.7% 12.2% -7.4% -33.1% 0.0%   Added value   130.0 55.3 -55.3 693.7 837.3 -361.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 -13 -7 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 -1.0 1.0 2.0 -1.0 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 (%)   16.5% 7.4% -10.0% 51.0% 57.9% -109.3% 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 %   2.6% 5.2% 10.6% 12.7% 14.1% 6.5% 0.0% 0.0%   ROI %   2.8% 5.7% 12.2% 14.9% 19.1% 9.5% 0.0% 0.0%   ROE %   0.7% 4.0% 6.2% 9.0% 3.6% 7.1% 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 %   94.5% 88.5% 84.6% 85.2% 68.9% 74.6% 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, %   -2,945.1% -7,115.9% 9,320.8% -692.1% -553.0% 1,564.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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   17.2 8.7 6.5 6.8 3.4 3.9 0.0 0.0   Current Ratio   17.2 8.7 6.5 6.8 2.8 3.9 0.0 0.0   Cash and cash equivalent   3,828.3 3,935.3 5,156.8 4,801.0 4,630.3 5,651.0 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   3,032.8 3,280.3 3,438.3 3,005.6 2,934.2 2,668.6 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 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   130 55 -55 694 837 -361 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   130 55 -55 694 837 -361 0 0   EBIT / employee   122 49 -59 694 837 -361 0 0   Net earnings / employee   30 179 296 463 179 336 0 0