Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOVEDSTADENS BAD & BYG 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  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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   16.3% 11.7% 8.3% 7.1% 5.1% 7.3% 11.8% 11.8%   Credit score (0-100)   12 20 28 33 42 33 20 20   Credit rating   BB BB BB 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)  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   1,529 1,682 2,633 3,111 3,024 3,283 0.0 0.0   EBITDA   -322 333 415 332 -402 296 0.0 0.0   EBIT   -331 324 406 327 -408 290 0.0 0.0   Pre-tax profit (PTP)   -345.7 309.0 398.6 315.4 -417.5 284.3 0.0 0.0   Net earnings   -271.6 236.0 309.3 240.2 -333.7 214.2 0.0 0.0   Pre-tax profit without non-rec. items   -346 309 399 315 -417 284 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   35.9 26.9 17.8 12.4 6.2 0.0 0.0 0.0   Shareholders equity total   -55.6 180 499 739 406 620 570 570   Interest-bearing liabilities   0.0 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   663 1,044 1,573 2,329 1,485 1,734 570 570   Net Debt   -320 -361 -719 -367 -324 -371 -570 -570     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   1,529 1,682 2,633 3,111 3,024 3,283 0.0 0.0   Gross profit growth   -19.8% 10.0% 56.5% 18.1% -2.8% 8.6% -100.0% 0.0%   Employees   5 3 6 6 7 7 0 0   Employee growth %   0.0% -40.0% 100.0% 0.0% 16.7% 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)   663 1,044 1,573 2,329 1,485 1,734 570 570   Balance sheet change%   -21.7% 57.5% 50.6% 48.0% -36.2% 16.7% -67.1% 0.0%   Added value   -321.6 332.6 414.5 332.3 -402.4 296.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2 -18 -18 -11 -12 -12 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 1.0 2.0 3.0 -1.0 1.0 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 (%)   -21.6% 19.2% 15.4% 10.5% -13.5% 8.8% 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 %   -42.2% 36.7% 31.0% 16.8% -21.4% 18.1% 0.0% 0.0%   ROI %   -305.8% 243.3% 95.1% 46.2% -66.1% 56.9% 0.0% 0.0%   ROE %   -61.8% 56.0% 91.0% 38.8% -58.3% 41.8% 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 %   -7.7% 17.3% 31.7% 31.7% 27.3% 35.8% 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, %   99.4% -108.6% -173.5% -110.4% 80.7% -125.2% 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% 30,686.5% 25,910.8% 0.0% 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   0.8 1.3 1.5 1.5 1.4 1.7 0.0 0.0   Current Ratio   0.8 1.3 1.6 1.5 1.5 1.7 0.0 0.0   Cash and cash equivalent   319.8 361.2 719.3 367.1 324.2 371.1 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   -110.1 220.6 550.0 797.5 468.2 715.0 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   -64 111 69 55 -57 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -64 111 69 55 -57 42 0 0   EBIT / employee   -66 108 68 54 -58 41 0 0   Net earnings / employee   -54 79 52 40 -48 31 0 0