Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FIN HØJGAARD HOLDING 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   2.5% 0.8% 1.7% 0.7% 1.2% 1.1% 8.2% 8.2%   Credit score (0-100)   64 94 73 95 81 82 30 30   Credit rating   BBB AA A AA A A BB BB   Credit limit (kDKK)   0.0 1,135.9 13.1 1,191.2 270.2 471.5 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   11.2 -11.2 -12.4 -13.0 -46.6 89.1 0.0 0.0   EBITDA   -447 -388 -389 -378 -411 -275 0.0 0.0   EBIT   -485 -454 -492 -480 -513 -403 0.0 0.0   Pre-tax profit (PTP)   -1,379.9 359.4 -445.8 1,447.4 -879.9 1,052.2 0.0 0.0   Net earnings   -1,371.5 358.4 -446.3 1,410.2 -891.3 1,026.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,380 359 -446 1,447 -880 1,052 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   1,035 1,234 1,131 1,028 925 1,403 0.0 0.0   Shareholders equity total   10,803 11,108 10,606 11,960 11,011 11,927 11,741 11,741   Interest-bearing liabilities   0.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,845 11,133 10,713 12,021 11,053 11,994 11,741 11,741   Net Debt   -7,874 -9,304 -8,925 -10,992 -9,977 -10,530 -11,741 -11,741     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   11.2 -11.2 -12.4 -13.0 -46.6 89.1 0.0 0.0   Gross profit growth   0.0% 0.0% -11.1% -4.6% -259.2% 0.0% -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)   10,845 11,133 10,713 12,021 11,053 11,994 11,741 11,741   Balance sheet change%   -13.2% 2.7% -3.8% 12.2% -8.1% 8.5% -2.1% 0.0%   Added value   -485.1 -454.3 -491.9 -480.5 -513.3 -402.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   819 132 -206 -206 -206 350 -1,403 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   -4,335.0% 4,070.1% 3,966.2% 3,705.2% 1,102.1% -451.9% 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 %   -2.1% 3.3% -2.9% 12.9% 1.9% 9.1% 0.0% 0.0%   ROI %   -2.1% 3.4% -2.9% 13.0% 1.9% 9.2% 0.0% 0.0%   ROE %   -11.8% 3.3% -4.1% 12.5% -7.8% 8.9% 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 %   99.6% 99.8% 99.0% 99.5% 99.6% 99.4% 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, %   1,761.2% 2,400.2% 2,293.7% 2,910.4% 2,430.0% 3,830.0% 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 %   37,668.6% 3,159.7% 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   191.3 366.3 84.5 179.6 243.4 182.4 0.0 0.0   Current Ratio   191.3 366.3 84.5 179.6 243.4 182.4 0.0 0.0   Cash and cash equivalent   7,874.8 9,303.6 8,925.3 10,992.2 9,977.1 10,529.9 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   3,614.6 4,020.8 3,557.6 1,819.4 2,754.1 2,349.3 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 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   -485 -454 -492 -480 -513 -403 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -447 -388 -389 -378 -411 -275 0 0   EBIT / employee   -485 -454 -492 -480 -513 -403 0 0   Net earnings / employee   -1,371 358 -446 1,410 -891 1,026 0 0