Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HARRING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   6.4% 6.6% 6.0% 6.2% 13.8% 14.5% 11.2% 11.2%   Credit score (0-100)   38 37 38 37 15 14 22 22   Credit rating   BBB BBB BBB BBB BB BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,555 2,459 2,069 2,016 -122 -53.8 0.0 0.0   EBITDA   406 8.7 -53.9 674 -89.4 -51.4 0.0 0.0   EBIT   396 -12.1 -70.4 663 -89.4 -51.4 0.0 0.0   Pre-tax profit (PTP)   357.3 -45.6 -33.9 609.6 -108.0 -72.8 0.0 0.0   Net earnings   441.4 -35.6 -27.7 471.6 -108.0 -72.8 0.0 0.0   Pre-tax profit without non-rec. items   357 -45.6 -33.9 610 -108 -72.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   48.3 27.6 11.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   548 512 485 956 848 775 573 573   Interest-bearing liabilities   764 222 538 133 54.0 144 0.0 0.0   Balance sheet total (assets)   2,220 1,881 2,140 1,553 940 934 573 573   Net Debt   764 219 537 -301 54.0 144 -573 -573     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,555 2,459 2,069 2,016 -122 -53.8 0.0 0.0   Gross profit growth   11.4% -3.8% -15.8% -2.6% 0.0% 55.8% 0.0% 0.0%   Employees   8 9 7 4 0 0 0 0   Employee growth %   14.3% 12.5% -22.2% -42.9% -100.0% 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)   2,220 1,881 2,140 1,553 940 934 573 573   Balance sheet change%   22.5% -15.3% 13.8% -27.4% -39.5% -0.6% -38.6% 0.0%   Added value   405.9 8.7 -53.9 674.4 -78.3 -51.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   19 -41 -33 -22 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   15.5% -0.5% -3.4% 32.9% 73.5% 95.6% 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 %   21.2% -0.2% 0.4% 35.9% -7.2% -5.5% 0.0% 0.0%   ROI %   37.1% -0.4% 0.9% 62.8% -9.0% -5.6% 0.0% 0.0%   ROE %   134.9% -6.7% -5.6% 65.5% -12.0% -9.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   24.7% 27.2% 22.6% 61.6% 90.3% 83.0% 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, %   188.2% 2,519.7% -997.1% -44.6% -60.4% -279.1% 0.0% 0.0%   Gearing %   139.4% 43.3% 111.0% 13.9% 6.4% 18.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 8.4% 11.1% 16.0% 20.0% 21.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.9 0.9 0.9 2.6 10.3 5.9 0.0 0.0   Current Ratio   1.3 1.4 1.3 2.6 10.3 5.9 0.0 0.0   Cash and cash equivalent   0.0 3.1 0.5 433.5 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   499.6 484.8 473.6 956.3 848.3 775.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   51 1 -8 169 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 1 -8 169 0 0 0 0   EBIT / employee   50 -1 -10 166 0 0 0 0   Net earnings / employee   55 -4 -4 118 0 0 0 0