Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HORNSYLD EL 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 2018/12 2019 2019/12 2020 2020/12 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% 2.0% 2.0%   Bankruptcy risk   2.6% 2.2% 2.4% 4.2% 1.9% 2.3% 9.4% 9.2%   Credit score (0-100)   63 67 63 47 70 63 26 27   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.7 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 2018/12 2019 2019/12 2020 2020/12 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   1,849 1,634 2,043 1,691 2,357 1,222 0.0 0.0   EBITDA   -12.0 185 108 -142 423 315 0.0 0.0   EBIT   -27.0 178 104 -163 418 281 0.0 0.0   Pre-tax profit (PTP)   -90.0 122.0 55.6 -220.7 367.0 198.0 0.0 0.0   Net earnings   -90.0 122.0 60.9 -173.5 285.7 153.3 0.0 0.0   Pre-tax profit without non-rec. items   -90.0 122 55.6 -221 367 198 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   31.0 24.0 20.9 0.0 140 232 0.0 0.0   Shareholders equity total   1,225 1,347 1,408 1,234 1,520 1,673 1,548 1,548   Interest-bearing liabilities   980 1,002 1,063 566 888 994 0.0 0.0   Balance sheet total (assets)   2,818 3,023 3,438 3,221 3,262 3,166 1,548 1,548   Net Debt   972 985 1,052 559 885 985 -1,548 -1,548     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   1,849 1,634 2,043 1,691 2,357 1,222 0.0 0.0   Gross profit growth   -17.4% -11.6% 25.0% -17.3% 39.4% -48.2% -100.0% 0.0%   Employees   6 5 7 6 6 3 0 0   Employee growth %   -14.3% -16.7% 40.0% -14.3% 0.0% -50.0% -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)   2,818 3,023 3,438 3,221 3,262 3,166 1,548 1,548   Balance sheet change%   -1.6% 7.3% 13.7% -6.3% 1.3% -2.9% -51.1% 0.0%   Added value   -12.0 185.0 107.6 -142.0 439.0 314.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -14 -6 -42 135 59 -232 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 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 (%)   -1.5% 10.9% 5.1% -9.6% 17.7% 23.0% 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 %   -1.0% 6.3% 3.4% -5.2% 12.9% 8.8% 0.0% 0.0%   ROI %   -1.2% 8.1% 4.6% -7.9% 19.3% 11.1% 0.0% 0.0%   ROE %   -7.1% 9.5% 4.4% -13.1% 20.7% 9.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   43.5% 44.6% 41.0% 38.3% 46.6% 52.8% 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, %   -8,100.0% 532.4% 977.9% -393.6% 209.2% 313.2% 0.0% 0.0%   Gearing %   80.0% 74.4% 75.5% 45.8% 58.4% 59.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 6.3% 5.4% 5.8% 7.0% 8.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 1.3 1.3 1.3 1.5 1.6 0.0 0.0   Current Ratio   1.7 1.8 1.7 1.7 1.8 1.9 0.0 0.0   Cash and cash equivalent   8.0 17.0 11.0 6.7 3.7 9.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   1,156.0 1,285.0 1,349.5 1,312.8 1,342.4 1,407.9 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 2018/12 2019 2019/12 2020 2020/12 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   -2 37 15 -24 73 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 37 15 -24 70 105 0 0   EBIT / employee   -5 36 15 -27 70 94 0 0   Net earnings / employee   -15 24 9 -29 48 51 0 0