Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FH INVEST HOLDING ApS - Group 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 0.7% 0.7% 1.0% 0.5% 1.0% 8.3% 8.2%   Credit score (0-100)   0 94 94 87 98 86 29 30   Credit rating   N/A AA AA A AA A BB BB   Credit limit (kDKK)   0.0 1,675.9 1,696.3 1,169.8 2,695.3 1,364.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 29,003 30,066 34,253 41,668 33,445 0.0 0.0   EBITDA   0.0 7,848 7,699 6,895 10,995 5,551 0.0 0.0   EBIT   0.0 2,834 1,703 315 5,158 323 0.0 0.0   Pre-tax profit (PTP)   0.0 2,069.6 1,067.0 -720.4 3,991.8 -1,701.9 0.0 0.0   Net earnings   0.0 1,615.7 833.6 -571.5 3,131.7 -1,380.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,070 1,067 -720 3,992 -1,702 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 38,410 48,173 47,560 44,496 40,884 0.0 0.0   Shareholders equity total   0.0 11,124 11,847 11,163 14,180 12,799 12,674 12,674   Interest-bearing liabilities   0.0 9,144 12,450 10,486 11,178 12,945 0.0 0.0   Balance sheet total (assets)   0.0 50,816 59,735 59,772 62,275 55,845 12,674 12,674   Net Debt   0.0 8,017 12,425 10,372 6,272 9,724 -12,674 -12,674     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 29,003 30,066 34,253 41,668 33,445 0.0 0.0   Gross profit growth   0.0% 0.0% 3.7% 13.9% 21.6% -19.7% -100.0% 0.0%   Employees   0 57 55 67 74 66 0 0   Employee growth %   0.0% 0.0% -3.5% 21.8% 10.4% -10.8% -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)   0 50,816 59,735 59,772 62,275 55,845 12,674 12,674   Balance sheet change%   0.0% 0.0% 17.6% 0.1% 4.2% -10.3% -77.3% 0.0%   Added value   0.0 7,847.9 7,698.7 6,894.9 11,738.0 5,550.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 33,396 3,768 -7,193 -8,900 -8,840 -40,884 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   0.0% 9.8% 5.7% 0.9% 12.4% 1.0% 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 %   0.0% 5.6% 3.1% 0.5% 8.5% 0.6% 0.0% 0.0%   ROI %   0.0% 7.2% 4.0% 0.7% 12.0% 0.8% 0.0% 0.0%   ROE %   0.0% 14.5% 7.3% -5.0% 24.7% -10.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 21.9% 19.8% 18.7% 22.8% 22.9% 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, %   0.0% 102.2% 161.4% 150.4% 57.0% 175.2% 0.0% 0.0%   Gearing %   0.0% 82.2% 105.1% 93.9% 78.8% 101.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 17.2% 6.0% 9.1% 10.9% 16.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.9 0.6 0.5 0.7 0.8 0.0 0.0   Current Ratio   0.0 0.9 0.7 0.6 0.8 0.9 0.0 0.0   Cash and cash equivalent   0.0 1,126.4 25.3 114.7 4,906.4 3,221.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 -992.4 -5,478.9 -9,005.8 -4,966.6 -2,444.3 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 138 140 103 159 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 138 140 103 149 84 0 0   EBIT / employee   0 50 31 5 70 5 0 0   Net earnings / employee   0 28 15 -9 42 -21 0 0