Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRISTIAN VON HORNSLETH HOLDING 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% 1.5% 1.4%   Bankruptcy risk   5.2% 13.6% 16.8% 13.8% 6.6% 7.6% 20.0% 16.5%   Credit score (0-100)   44 18 10 15 35 31 6 11   Credit rating   BBB BB BB BB BBB BB B 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 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   -54.4 -492 16.3 -134 786 400 0.0 0.0   EBITDA   -54.4 -492 16.3 -134 786 400 0.0 0.0   EBIT   -241 -685 -181 -242 735 388 0.0 0.0   Pre-tax profit (PTP)   15.3 -755.9 -286.4 -321.1 633.7 321.0 0.0 0.0   Net earnings   86.5 -588.0 -229.2 -249.0 495.2 250.5 0.0 0.0   Pre-tax profit without non-rec. items   15.3 -756 -286 -321 634 321 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   542 349 176 67.3 16.5 4.9 0.0 0.0   Shareholders equity total   611 23.1 -206 -455 40.2 291 166 166   Interest-bearing liabilities   70.7 56.9 58.0 46.7 66.7 68.0 0.0 0.0   Balance sheet total (assets)   2,150 1,428 1,378 1,283 1,669 2,745 166 166   Net Debt   -623 -215 -316 -295 -846 -2,002 -166 -166     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   -54.4 -492 16.3 -134 786 400 0.0 0.0   Gross profit growth   75.2% -803.8% 0.0% 0.0% 0.0% -49.1% -100.0% 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)   2,150 1,428 1,378 1,283 1,669 2,745 166 166   Balance sheet change%   -7.9% -33.6% -3.5% -6.9% 30.1% 64.4% -94.0% 0.0%   Added value   -54.4 -492.1 16.3 -133.8 843.1 399.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -322 -386 -371 -217 -102 -23 -5 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 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 (%)   442.0% 139.2% -1,110.8% 180.9% 93.5% 97.1% 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 %   4.4% -37.9% -13.7% -14.3% 43.4% 17.8% 0.0% 0.0%   ROI %   15.6% -177.9% -299.7% -454.1% 963.5% 168.3% 0.0% 0.0%   ROE %   15.2% -185.4% -32.7% -18.7% 74.9% 151.4% 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 %   28.4% 1.6% -13.0% -26.2% 2.4% 10.6% 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, %   1,144.4% 43.8% -1,935.2% 220.8% -107.7% -500.5% 0.0% 0.0%   Gearing %   11.6% 245.8% -28.2% -10.3% 165.7% 23.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   136.0% 122.3% 138.4% 158.9% 187.3% 105.3% 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   0.8 0.5 0.5 0.5 0.8 1.0 0.0 0.0   Current Ratio   0.8 0.5 0.6 0.5 0.8 1.0 0.0 0.0   Cash and cash equivalent   693.8 272.2 374.2 342.2 912.6 2,069.5 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   -260.8 -663.1 -693.5 -838.5 -297.4 -36.0 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   -54 -492 16 -134 843 400 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -54 -492 16 -134 786 400 0 0   EBIT / employee   -241 -685 -181 -242 735 388 0 0   Net earnings / employee   87 -588 -229 -249 495 251 0 0