Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ULLA OG ERIK HOFF-CLAUSENS FAMILIEFOND 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 2019/1 2019 2020/1 2020 2021/1 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% 0.2% 0.2%   Bankruptcy risk   1.0% 1.2% 0.9% 1.2% 1.0% 0.9% 7.2% 7.2%   Credit score (0-100)   89 83 88 81 87 86 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   842.3 329.0 1,010.2 607.4 2,029.6 2,418.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 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   -145 -312 -141 -338 -288 -340 0.0 0.0   EBITDA   -275 -502 -331 -613 -548 -615 0.0 0.0   EBIT   -275 -502 -331 -613 -548 -615 0.0 0.0   Pre-tax profit (PTP)   555.3 4,822.9 3,106.3 13,770.7 15,139.2 11,217.2 0.0 0.0   Net earnings   873.2 4,499.2 3,106.3 13,770.7 14,225.8 11,217.2 0.0 0.0   Pre-tax profit without non-rec. items   555 4,823 3,106 13,771 15,139 11,217 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   180 180 180 180 180 180 0.0 0.0   Shareholders equity total   13,262 15,473 15,556 23,601 32,237 37,612 30,112 30,112   Interest-bearing liabilities   0.0 0.0 0.0 5.4 0.0 9.0 0.0 0.0   Balance sheet total (assets)   13,275 15,487 15,569 23,749 33,228 37,801 30,112 30,112   Net Debt   -405 -161 -71.8 -216 -1,021 -156 -30,112 -30,112     See the entire balance sheet 1000.0 Volume  2018 2019/1 2019 2020/1 2020 2021/1 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   -145 -312 -141 -338 -288 -340 0.0 0.0   Gross profit growth   -23.5% -115.5% 54.9% -140.2% 14.8% -17.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,275 15,487 15,569 23,749 33,228 37,801 30,112 30,112   Balance sheet change%   -7.2% 16.7% 0.5% 52.5% 39.9% 13.8% -20.3% 0.0%   Added value   -274.9 -502.2 -330.9 -613.5 -548.5 -615.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -180 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 2019/1 2019 2020/1 2020 2021/1 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 (%)   189.7% 160.9% 234.8% 181.2% 190.1% 180.9% 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 %   16.4% 33.9% 20.5% 70.2% 53.3% 31.6% 0.0% 0.0%   ROI %   16.4% 33.9% 20.5% 70.5% 54.4% 32.1% 0.0% 0.0%   ROE %   6.7% 31.3% 20.0% 70.3% 51.0% 32.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.9% 99.9% 99.9% 99.4% 97.0% 99.5% 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, %   147.2% 32.0% 21.7% 35.2% 186.2% 25.4% 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 %   226.9% 0.0% 0.0% 1,074.8% 1,357.4% 18.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   76.8 33.9 27.0 12.2 7.1 1.5 0.0 0.0   Current Ratio   76.8 33.9 27.0 12.2 7.1 1.5 0.0 0.0   Cash and cash equivalent   404.6 160.9 71.8 221.3 1,021.3 165.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/1 2019 2020/1 2020 2021/1 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   947.7 465.2 324.6 1,648.3 6,030.5 88.1 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 2019/1 2019 2020/1 2020 2021/1 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0