Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HORNSYLD ENTREPRENØRFORRETNING A/S 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% 6.1% 6.1%   Bankruptcy risk   0.6% 0.9% 0.9% 0.7% 0.9% 0.7% 8.9% 8.9%   Credit score (0-100)   97 90 90 93 90 93 28 28   Credit rating   AA A A AA A AA BB BB   Credit limit (kDKK)   1,180.3 579.0 561.7 799.1 730.7 1,065.1 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   10,354 9,214 8,295 8,697 8,879 9,312 0.0 0.0   EBITDA   3,650 3,310 2,221 3,209 3,372 4,028 0.0 0.0   EBIT   3,382 2,884 1,581 2,597 2,707 3,153 0.0 0.0   Pre-tax profit (PTP)   3,034.4 2,672.6 1,318.8 2,375.9 2,503.2 2,995.9 0.0 0.0   Net earnings   2,366.0 2,091.6 1,033.1 1,842.0 2,065.3 2,339.4 0.0 0.0   Pre-tax profit without non-rec. items   3,034 2,673 1,319 2,376 2,503 2,996 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   2,549 2,616 4,277 4,064 4,614 4,278 0.0 0.0   Shareholders equity total   6,733 4,825 4,258 5,350 6,415 7,755 5,855 5,855   Interest-bearing liabilities   999 1,848 1,799 1,862 2,307 1,422 0.0 0.0   Balance sheet total (assets)   12,725 11,395 11,043 11,106 12,698 13,396 5,855 5,855   Net Debt   -3,015 985 271 550 2,005 -109 -5,855 -5,855     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   10,354 9,214 8,295 8,697 8,879 9,312 0.0 0.0   Gross profit growth   22.8% -11.0% -10.0% 4.8% 2.1% 4.9% -100.0% 0.0%   Employees   16 14 14 13 12 11 0 0   Employee growth %   0.0% -12.5% 0.0% -7.1% -7.7% -8.3% -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)   12,725 11,395 11,043 11,106 12,698 13,396 5,855 5,855   Balance sheet change%   5.0% -10.4% -3.1% 0.6% 14.3% 5.5% -56.3% 0.0%   Added value   3,382.4 2,884.1 1,580.9 2,596.9 2,707.3 3,153.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -339 -358 1,021 -825 -114 -1,212 -4,278 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 (%)   32.7% 31.3% 19.1% 29.9% 30.5% 33.9% 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 %   27.3% 24.0% 14.2% 23.5% 22.8% 24.2% 0.0% 0.0%   ROI %   45.4% 37.8% 22.1% 33.4% 30.4% 32.4% 0.0% 0.0%   ROE %   40.4% 36.2% 22.7% 38.3% 35.1% 33.0% 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 %   52.9% 42.3% 38.6% 48.2% 50.5% 57.9% 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, %   -82.6% 29.8% 12.2% 17.1% 59.4% -2.7% 0.0% 0.0%   Gearing %   14.8% 38.3% 42.3% 34.8% 36.0% 18.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   30.8% 15.5% 14.9% 12.6% 10.2% 8.7% 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   1.7 1.4 1.2 1.5 1.5 1.9 0.0 0.0   Current Ratio   1.8 1.4 1.2 1.5 1.5 1.9 0.0 0.0   Cash and cash equivalent   4,014.4 863.0 1,527.8 1,311.6 301.8 1,531.3 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   4,654.3 2,648.6 1,241.6 2,392.3 2,625.0 4,241.7 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   211 206 113 200 226 287 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   228 236 159 247 281 366 0 0   EBIT / employee   211 206 113 200 226 287 0 0   Net earnings / employee   148 149 74 142 172 213 0 0