Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HARDER & CO. 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 2018/9 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6% 3.6%   Bankruptcy risk   0.7% 0.8% 0.9% 0.9% 0.8% 0.9% 8.9% 8.9%   Credit score (0-100)   94 93 89 89 91 89 28 28   Credit rating   AA AA A A AA A BB BB   Credit limit (kDKK)   916.4 877.2 687.3 839.1 984.1 989.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 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   5,373 5,136 4,506 5,284 5,385 5,456 0.0 0.0   EBITDA   1,953 1,417 890 1,574 1,282 1,170 0.0 0.0   EBIT   1,769 1,192 710 1,393 1,101 1,106 0.0 0.0   Pre-tax profit (PTP)   2,262.4 1,874.7 1,577.2 1,991.9 1,669.7 1,627.6 0.0 0.0   Net earnings   1,893.3 1,640.2 1,435.7 1,716.5 1,463.9 1,420.0 0.0 0.0   Pre-tax profit without non-rec. items   2,262 1,875 1,577 1,992 1,670 1,628 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   526 965 784 604 423 95.3 0.0 0.0   Shareholders equity total   7,293 7,184 7,019 7,486 7,350 7,370 5,578 5,578   Interest-bearing liabilities   984 2,865 3,749 4,349 5,808 7,300 0.0 0.0   Balance sheet total (assets)   11,261 12,832 13,242 14,314 14,903 17,600 5,578 5,578   Net Debt   -1,325 67.7 1,016 89.2 -82.0 -292 -5,578 -5,578     See the entire balance sheet 1000.0 Volume  2018 2018/9 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   5,373 5,136 4,506 5,284 5,385 5,456 0.0 0.0   Gross profit growth   -0.8% -4.4% -12.3% 17.3% 1.9% 1.3% -100.0% 0.0%   Employees   11 10 10 10 10 10 0 0   Employee growth %   0.0% -9.1% 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)   11,261 12,832 13,242 14,314 14,903 17,600 5,578 5,578   Balance sheet change%   4.5% 13.9% 3.2% 8.1% 4.1% 18.1% -68.3% 0.0%   Added value   1,952.9 1,417.1 890.1 1,573.9 1,281.8 1,169.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -410 213 -361 -361 -361 -392 -95 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 2018/9 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 (%)   32.9% 23.2% 15.7% 26.4% 20.5% 20.3% 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 %   21.8% 16.7% 13.3% 15.8% 12.9% 11.6% 0.0% 0.0%   ROI %   31.3% 21.9% 16.7% 19.2% 15.1% 13.6% 0.0% 0.0%   ROE %   27.7% 22.7% 20.2% 23.7% 19.7% 19.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   64.8% 56.0% 53.0% 52.3% 49.3% 41.9% 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, %   -67.9% 4.8% 114.1% 5.7% -6.4% -25.0% 0.0% 0.0%   Gearing %   13.5% 39.9% 53.4% 58.1% 79.0% 99.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.1% 7.1% 4.8% 4.5% 4.2% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.7 0.6 0.7 0.9 0.8 0.8 0.0 0.0   Current Ratio   1.9 1.6 1.5 1.5 1.5 1.4 0.0 0.0   Cash and cash equivalent   2,309.2 2,797.7 2,733.2 4,260.2 5,890.4 7,591.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 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   3,651.7 3,116.9 3,103.4 3,737.2 3,748.5 4,072.5 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 2018/9 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   178 142 89 157 128 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   178 142 89 157 128 117 0 0   EBIT / employee   161 119 71 139 110 111 0 0   Net earnings / employee   172 164 144 172 146 142 0 0