Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLM HOLDING, AALBORG 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% 1.1% 1.1%   Bankruptcy risk   1.4% 1.1% 0.9% 0.8% 1.2% 0.8% 7.7% 7.7%   Credit score (0-100)   80 86 88 91 82 92 32 32   Credit rating   A A A AA A AA BB BB   Credit limit (kDKK)   199.8 906.5 1,426.3 1,823.6 555.4 1,724.9 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 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   -68.2 -76.7 -140 -98.9 -60.0 -97.7 0.0 0.0   EBITDA   -120 -89.7 -438 -927 -978 -1,026 0.0 0.0   EBIT   -198 -124 -519 -963 -1,379 -1,116 0.0 0.0   Pre-tax profit (PTP)   -664.4 1,226.6 501.3 2,361.1 -1,354.2 794.5 0.0 0.0   Net earnings   -583.9 905.9 396.8 1,834.1 -1,354.2 794.5 0.0 0.0   Pre-tax profit without non-rec. items   -664 1,227 501 2,361 -1,354 794 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   477 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   21,549 20,204 20,380 21,388 19,805 20,164 18,418 18,418   Interest-bearing liabilities   0.0 1.2 2.2 0.0 5.1 13.8 0.0 0.0   Balance sheet total (assets)   21,599 20,267 20,579 22,001 19,920 20,362 18,418 18,418   Net Debt   -17,460 -14,722 -18,864 -19,074 -13,130 -12,471 -18,418 -18,418     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   -68.2 -76.7 -140 -98.9 -60.0 -97.7 0.0 0.0   Gross profit growth   30.5% -12.4% -82.9% 29.5% 39.3% -62.8% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   21,599 20,267 20,579 22,001 19,920 20,362 18,418 18,418   Balance sheet change%   -6.0% -6.2% 1.5% 6.9% -9.5% 2.2% -9.5% 0.0%   Added value   -120.2 -89.7 -438.1 -927.2 -1,343.5 -1,026.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   400 -511 -81 -35 -401 -90 0 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 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 (%)   290.1% 161.7% 370.1% 973.9% 2,298.0% 1,142.3% 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 %   -1.8% 5.9% 2.5% 11.1% 7.4% 4.0% 0.0% 0.0%   ROI %   -1.8% 6.0% 2.5% 11.3% 7.5% 4.0% 0.0% 0.0%   ROE %   -2.6% 4.3% 2.0% 8.8% -6.6% 4.0% 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 %   99.8% 99.7% 99.0% 97.2% 99.4% 99.0% 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, %   14,525.1% 16,413.8% 4,306.3% 2,057.1% 1,341.9% 1,215.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   106,613.3% 2,819.5% 665.0% 526.3% 113,814.6% 108.2% 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   378.0 259.1 102.3 35.9 160.3 94.5 0.0 0.0   Current Ratio   413.1 323.4 102.3 35.9 160.3 95.8 0.0 0.0   Cash and cash equivalent   17,459.8 14,722.7 18,866.2 19,074.0 13,135.0 12,485.0 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   9,344.9 8,888.2 1,663.6 3,453.0 5,653.5 6,299.3 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 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   -120 -90 -438 -927 -1,343 -1,026 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -120 -90 -438 -927 -978 -1,026 0 0   EBIT / employee   -198 -124 -519 -963 -1,379 -1,116 0 0   Net earnings / employee   -584 906 397 1,834 -1,354 794 0 0