Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HEDEGAARD & CHRISTENSEN HOLDING 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 2018/12 2019 N/A 2020 N/A 2021 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.7% 0.0% 0.0% 0.0% 0.7% 0.8% 7.4% 7.2%   Credit score (0-100)   96 0 0 0 94 90 33 33   Credit rating   AA N/A N/A N/A AA AA BB BBB   Credit limit (kDKK)   5,704.6 0.0 0.0 0.0 8,135.1 7,556.9 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,513 0.0 0.0 0.0 10,152 6,300 0.0 0.0   EBITDA   955 0.0 0.0 0.0 2,773 -648 0.0 0.0   EBIT   906 0.0 0.0 0.0 2,600 -811 0.0 0.0   Pre-tax profit (PTP)   8,778.3 0.0 0.0 0.0 5,609.3 5,948.2 0.0 0.0   Net earnings   8,671.0 0.0 0.0 0.0 5,569.9 5,742.0 0.0 0.0   Pre-tax profit without non-rec. items   8,778 0.0 0.0 0.0 5,609 5,948 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 400 543 0.0 0.0   Shareholders equity total   59,353 0.0 0.0 0.0 85,615 89,441 68,027 68,027   Interest-bearing liabilities   26,916 0.0 0.0 0.0 29,365 37,893 0.0 0.0   Balance sheet total (assets)   89,739 0.0 0.0 0.0 134,881 143,222 68,027 68,027   Net Debt   23,164 0.0 0.0 0.0 11,424 17,774 -68,027 -68,027     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   8,513 0.0 0.0 0.0 10,152 6,300 0.0 0.0   Gross profit growth   9.8% -100.0% 0.0% 0.0% 0.0% -37.9% -100.0% 0.0%   Employees   12 0 0 0 10 10 0 0   Employee growth %   0.0% -100.0% 0.0% 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)   89,739 0 0 0 134,881 143,222 68,027 68,027   Balance sheet change%   19.8% -100.0% 0.0% 0.0% 0.0% 6.2% -52.5% 0.0%   Added value   955.2 0.0 0.0 0.0 2,600.3 -648.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 0 0 0 227 -18 -543 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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 (%)   10.6% 0.0% 0.0% 0.0% 25.6% -12.9% 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 %   11.5% 0.0% 0.0% 0.0% 6.3% 4.8% 0.0% 0.0%   ROI %   12.0% 0.0% 0.0% 0.0% 7.4% 5.5% 0.0% 0.0%   ROE %   15.6% 0.0% 0.0% 0.0% 6.5% 6.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   66.1% 0.0% 0.0% 0.0% 63.5% 62.4% 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, %   2,425.2% 0.0% 0.0% 0.0% 412.1% -2,742.0% 0.0% 0.0%   Gearing %   45.3% 0.0% 0.0% 0.0% 34.3% 42.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 0.0% 0.0% 0.0% 19.6% 2.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.7 0.0 0.0 0.0 0.8 0.8 0.0 0.0   Current Ratio   1.7 0.0 0.0 0.0 0.8 0.8 0.0 0.0   Cash and cash equivalent   3,751.6 0.0 0.0 0.0 17,940.7 20,119.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   8,567.6 0.0 0.0 0.0 -22,962.6 -25,995.3 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 N/A 2020 N/A 2021 N/A 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   80 0 0 0 260 -65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   80 0 0 0 277 -65 0 0   EBIT / employee   75 0 0 0 260 -81 0 0   Net earnings / employee   723 0 0 0 557 574 0 0