Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAVREVÆNGET 3 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.6% 0.6% 0.6% 0.5% 0.5% 8.2% 8.2%   Credit score (0-100)   98 97 96 97 98 99 30 30   Credit rating   AA AA AA AA AA AAA BB BB   Credit limit (kDKK)   819.3 969.3 979.7 1,107.9 1,250.4 1,402.7 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   1,609 1,680 1,720 1,762 1,747 1,810 0.0 0.0   EBITDA   1,609 1,680 1,720 1,762 1,747 1,810 0.0 0.0   EBIT   3,449 3,154 1,570 1,712 1,617 1,660 0.0 0.0   Pre-tax profit (PTP)   3,067.3 2,607.2 1,436.5 1,592.1 1,477.2 1,538.1 0.0 0.0   Net earnings   2,409.6 2,031.9 1,120.5 1,241.9 1,152.2 1,199.7 0.0 0.0   Pre-tax profit without non-rec. items   3,067 2,607 1,436 1,592 1,477 1,538 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   23,960 25,530 25,380 25,330 25,200 25,050 0.0 0.0   Shareholders equity total   6,697 8,435 9,331 10,458 11,610 12,810 11,560 11,560   Interest-bearing liabilities   14,967 13,760 13,083 11,095 9,814 8,704 0.0 0.0   Balance sheet total (assets)   24,219 25,638 25,875 25,384 25,476 25,752 11,560 11,560   Net Debt   14,959 13,760 13,083 11,091 9,558 8,029 -11,560 -11,560     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   1,609 1,680 1,720 1,762 1,747 1,810 0.0 0.0   Gross profit growth   90.1% 4.4% 2.4% 2.4% -0.9% 3.6% -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)   24,219 25,638 25,875 25,384 25,476 25,752 11,560 11,560   Balance sheet change%   6.8% 5.9% 0.9% -1.9% 0.4% 1.1% -55.1% 0.0%   Added value   3,449.4 3,154.3 1,570.3 1,712.0 1,616.9 1,660.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,840 1,570 -150 -50 -130 -150 -25,050 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 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 (%)   214.3% 187.7% 91.3% 97.2% 92.6% 91.7% 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 %   14.7% 12.7% 6.1% 6.7% 6.4% 6.5% 0.0% 0.0%   ROI %   15.3% 13.2% 6.3% 6.7% 6.4% 6.6% 0.0% 0.0%   ROE %   43.9% 26.9% 12.6% 12.6% 10.4% 9.8% 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 %   27.7% 32.9% 36.1% 41.2% 45.6% 49.7% 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, %   929.5% 819.0% 760.5% 629.5% 547.2% 443.6% 0.0% 0.0%   Gearing %   223.5% 163.1% 140.2% 106.1% 84.5% 67.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 3.8% 1.0% 1.0% 1.3% 1.3% 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   0.2 0.1 0.2 0.0 0.1 0.4 0.0 0.0   Current Ratio   0.2 0.1 0.2 0.0 0.1 0.4 0.0 0.0   Cash and cash equivalent   8.7 0.0 0.0 3.3 255.4 675.6 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   -1,053.6 -1,960.3 -1,785.2 -1,349.7 -2,216.3 -1,238.6 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  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   3,449 3,154 1,570 1,712 1,617 1,660 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,609 1,680 1,720 1,762 1,747 1,810 0 0   EBIT / employee   3,449 3,154 1,570 1,712 1,617 1,660 0 0   Net earnings / employee   2,410 2,032 1,120 1,242 1,152 1,200 0 0