Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØNG X 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 3.3% 3.5% 2.9% 0.8% 0.8% 7.9% 7.9%   Credit score (0-100)   83 55 51 58 91 92 31 31   Credit rating   A BBB BBB BBB AA AA BB BB   Credit limit (kDKK)   371.7 0.0 0.0 0.0 10,234.9 13,086.7 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   11,249 0.0 0.0 0.0 52,641 61,076 0.0 0.0   EBITDA   7,594 5,832 22,465 42,605 44,304 52,366 0.0 0.0   EBIT   4,074 5,832 22,465 42,605 37,663 45,091 0.0 0.0   Pre-tax profit (PTP)   3,246.0 3,832.0 16,488.0 32,648.0 34,007.1 40,132.7 0.0 0.0   Net earnings   2,600.1 3,832.0 16,488.0 32,648.0 26,605.5 31,507.3 0.0 0.0   Pre-tax profit without non-rec. items   3,246 5,832 22,465 42,605 34,007 40,133 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   74,867 0.0 0.0 0.0 111,880 124,937 0.0 0.0   Shareholders equity total   13,220 17,052 33,540 66,188 92,794 124,301 111,170 111,170   Interest-bearing liabilities   45,881 0.0 0.0 0.0 16,810 27,315 0.0 0.0   Balance sheet total (assets)   136,581 143,868 148,625 193,536 239,536 295,069 111,170 111,170   Net Debt   45,823 0.0 0.0 0.0 16,787 27,194 -111,170 -111,170     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   11,249 0.0 0.0 0.0 52,641 61,076 0.0 0.0   Gross profit growth   23.1% -100.0% 0.0% 0.0% 0.0% 16.0% -100.0% 0.0%   Employees   7 0 0 0 17 17 0 0   Employee growth %   40.0% -100.0% 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)   136,581 143,868 148,625 193,536 239,536 295,069 111,170 111,170   Balance sheet change%   6.7% 5.3% 3.3% 30.2% 23.8% 23.2% -62.3% 0.0%   Added value   7,593.6 5,832.0 22,465.0 42,605.0 37,662.7 52,365.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,570 -74,867 0 0 105,239 5,782 -124,937 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 (%)   36.2% 0.0% 0.0% 0.0% 71.5% 73.8% 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 %   3.6% 4.2% 15.4% 24.9% 18.1% 17.5% 0.0% 0.0%   ROI %   3.7% 4.2% 15.4% 24.9% 18.9% 18.8% 0.0% 0.0%   ROE %   21.8% 25.3% 65.2% 65.5% 33.5% 29.0% 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 %   9.7% 100.0% 100.0% 98.4% 38.5% 42.1% 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, %   603.4% 0.0% 0.0% 0.0% 37.9% 51.9% 0.0% 0.0%   Gearing %   347.1% 0.0% 0.0% 0.0% 18.1% 22.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 0.0% 0.0% 0.0% 61.0% 30.3% 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   1.1 0.0 0.0 0.0 3.8 3.9 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 3.8 3.9 0.0 0.0   Cash and cash equivalent   58.0 0.0 0.0 0.0 23.5 120.9 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   5,096.7 0.0 0.0 0.0 77,221.7 108,979.3 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  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   1,085 0 0 0 2,215 3,080 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,085 0 0 0 2,606 3,080 0 0   EBIT / employee   582 0 0 0 2,215 2,652 0 0   Net earnings / employee   371 0 0 0 1,565 1,853 0 0