Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Holm-Bach.dk ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.2%   Bankruptcy risk   17.6% 15.5% 15.6% 30.8% 19.5% 19.8% 23.0% 16.0%   Credit score (0-100)   10 13 13 1 5 5 3 2   Credit rating   B B B C C C C 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   79 69 34 0 0 0 0 0   Gross profit   79.3 53.8 18.9 -4.6 23.9 32.0 0.0 0.0   EBITDA   60.4 53.8 18.9 -4.6 23.9 32.0 0.0 0.0   EBIT   60.4 53.8 18.9 -4.6 23.9 32.0 0.0 0.0   Pre-tax profit (PTP)   60.4 53.3 12.9 -5.4 22.6 27.0 0.0 0.0   Net earnings   47.1 41.5 10.1 -5.4 18.8 20.2 0.0 0.0   Pre-tax profit without non-rec. items   60.4 53.3 12.9 -5.4 22.6 27.0 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   48.1 89.6 99.7 94.3 113 73.2 23.2 23.2   Interest-bearing liabilities   0.0 0.0 0.0 3.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   73.7 107 104 99.0 119 81.1 23.2 23.2   Net Debt   -73.7 -107 -97.9 -90.0 -115 -78.9 -23.2 -23.2     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   79 69 34 0 0 0 0 0   Net sales growth   0.0% -13.5% -51.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   79.3 53.8 18.9 -4.6 23.9 32.0 0.0 0.0   Gross profit growth   0.0% -32.2% -64.9% 0.0% 0.0% 33.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   74 107 104 99 119 81 23 23   Balance sheet change%   0.0% 44.8% -2.7% -4.7% 20.1% -31.8% -71.3% 0.0%   Added value   60.4 53.8 18.9 -4.6 23.9 32.0 0.0 0.0   Added value %   76.2% 78.3% 56.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 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 %   76.2% 78.3% 56.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   76.2% 78.3% 56.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   76.2% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   59.4% 60.5% 29.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   59.4% 60.5% 29.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   76.2% 77.6% 38.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   81.9% 59.6% 17.9% -4.6% 22.0% 32.0% 0.0% 0.0%   ROI %   125.5% 78.1% 19.9% -4.7% 22.7% 34.3% 0.0% 0.0%   ROE %   97.9% 60.3% 10.6% -5.6% 18.2% 21.6% 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 %   65.2% 83.9% 96.0% 95.2% 95.1% 90.3% 100.0% 100.0%   Relative indebtedness %   32.3% 25.0% 12.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -60.7% -130.6% -278.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -122.1% -198.7% -519.0% 1,949.3% -480.3% -246.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 3.2% 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% 54.8% 87.1% 0.0% 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   6.0 6.2 24.7 20.9 20.5 10.3 0.0 0.0   Current Ratio   6.0 6.2 24.7 20.9 20.5 10.3 0.0 0.0   Cash and cash equivalent   73.7 106.8 97.9 93.0 114.9 78.9 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 %   93.0% 155.6% 308.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   61.4 89.6 99.7 94.3 113.1 73.2 0.0 0.0   Net working capital %   77.4% 130.6% 296.3% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0