Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SALON HÄNEL, VOJENS 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% 1.5% 5.5%   Bankruptcy risk   8.4% 8.7% 4.0% 4.2% 8.3% 5.1% 18.6% 14.9%   Credit score (0-100)   31 30 50 47 29 42 7 14   Credit rating   BB BB BBB BBB BB BBB B 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)  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   1,504 1,786 2,087 2,080 1,469 1,304 0.0 0.0   EBITDA   -105 44.8 506 419 -24.0 95.8 0.0 0.0   EBIT   -178 -22.8 441 354 -54.0 77.6 0.0 0.0   Pre-tax profit (PTP)   -189.0 -33.3 433.0 337.0 -67.0 71.6 0.0 0.0   Net earnings   -148.0 -26.2 338.0 231.0 -53.0 56.0 0.0 0.0   Pre-tax profit without non-rec. items   -189 -33.3 433 337 -67.0 71.6 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   83.0 56.3 31.0 6.0 77.0 58.8 0.0 0.0   Shareholders equity total   73.0 47.8 386 424 257 312 272 272   Interest-bearing liabilities   110 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   505 424 1,006 1,021 607 684 272 272   Net Debt   -37.0 -108 -829 -771 -402 -397 -272 -272     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   1,504 1,786 2,087 2,080 1,469 1,304 0.0 0.0   Gross profit growth   -16.8% 18.8% 16.8% -0.3% -29.4% -11.3% -100.0% 0.0%   Employees   5 5 4 4 4 4 0 0   Employee growth %   -28.6% 0.0% -20.0% 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)   505 424 1,006 1,021 607 684 272 272   Balance sheet change%   -26.1% -16.0% 137.1% 1.5% -40.5% 12.7% -60.2% 0.0%   Added value   -105.0 44.8 506.0 419.0 11.0 95.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -146 -134 -130 -130 31 -36 -59 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 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 (%)   -11.8% -1.3% 21.1% 17.0% -3.7% 6.0% 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 %   -30.0% -4.9% 61.7% 34.9% -6.6% 12.3% 0.0% 0.0%   ROI %   -69.8% -19.8% 203.3% 87.4% -15.9% 27.7% 0.0% 0.0%   ROE %   -100.5% -43.3% 155.8% 57.0% -15.6% 19.7% 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 %   14.5% 11.3% 38.4% 41.5% 42.3% 45.6% 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, %   35.2% -240.2% -163.8% -184.0% 1,675.0% -414.7% 0.0% 0.0%   Gearing %   150.7% 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 %   11.3% 19.1% 0.0% 0.0% 0.0% 0.0% 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   0.4 0.4 1.4 1.5 1.3 1.5 0.0 0.0   Current Ratio   0.7 0.7 1.5 1.7 1.5 1.7 0.0 0.0   Cash and cash equivalent   147.0 107.6 829.0 771.0 402.0 397.3 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   -143.0 -101.0 302.0 405.0 177.0 255.8 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   -21 9 127 105 3 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -21 9 127 105 -6 24 0 0   EBIT / employee   -36 -5 110 89 -14 19 0 0   Net earnings / employee   -30 -5 85 58 -13 14 0 0