Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENRIK OTTESEN SMEDESERVICE 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   2.2% 2.1% 2.1% 3.8% 2.7% 3.5% 8.3% 8.1%   Credit score (0-100)   67 68 66 50 59 53 30 30   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 0.4 0.5 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   307 155 -84.7 134 86.3 51.6 0.0 0.0   EBITDA   183 21.8 -145 45.8 -5.5 -2.1 0.0 0.0   EBIT   160 -1.0 -168 43.0 -8.2 -4.9 0.0 0.0   Pre-tax profit (PTP)   442.7 2,410.9 3,316.6 -2,495.7 571.4 -508.0 0.0 0.0   Net earnings   345.3 1,876.1 2,578.8 -1,981.3 485.5 -395.9 0.0 0.0   Pre-tax profit without non-rec. items   443 2,411 3,317 -2,496 571 -508 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   973 950 927 7.2 4.4 1.6 0.0 0.0   Shareholders equity total   2,907 4,728 7,250 5,269 5,754 5,297 5,105 5,105   Interest-bearing liabilities   1,924 1,239 2,097 1,008 1,145 1,332 0.0 0.0   Balance sheet total (assets)   4,968 6,110 10,045 6,400 7,024 6,700 5,105 5,105   Net Debt   -1,311 -3,710 -7,021 -4,887 -5,422 -4,748 -5,105 -5,105     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   307 155 -84.7 134 86.3 51.6 0.0 0.0   Gross profit growth   2.9% -49.5% 0.0% 0.0% -35.5% -40.2% -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)   4,968 6,110 10,045 6,400 7,024 6,700 5,105 5,105   Balance sheet change%   -23.3% 23.0% 64.4% -36.3% 9.7% -4.6% -23.8% 0.0%   Added value   183.3 21.8 -144.9 45.8 -5.5 -2.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -46 -46 -923 -6 -6 -2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   52.3% -0.7% 198.1% 32.1% -9.5% -9.5% 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 %   8.9% 51.7% 46.0% 10.2% 15.5% 12.3% 0.0% 0.0%   ROI %   9.2% 53.0% 48.5% 10.7% 15.8% 12.5% 0.0% 0.0%   ROE %   12.6% 49.1% 43.1% -31.7% 8.8% -7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   58.5% 77.4% 72.2% 82.3% 81.9% 79.1% 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, %   -715.0% -17,017.0% 4,844.3% -10,677.4% 99,377.5% 223,216.3% 0.0% 0.0%   Gearing %   66.2% 26.2% 28.9% 19.1% 19.9% 25.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 28.7% 24.1% 214.6% 43.4% 109.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.3 4.7 3.3 5.6 5.5 4.7 0.0 0.0   Current Ratio   2.3 4.7 3.3 5.6 5.5 4.8 0.0 0.0   Cash and cash equivalent   3,234.5 4,949.0 9,117.8 5,895.4 6,566.7 6,079.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -46.3 61.5 -2,662.4 187.1 -364.6 -487.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   183 22 -145 46 -5 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   183 22 -145 46 -5 -2 0 0   EBIT / employee   160 -1 -168 43 -8 -5 0 0   Net earnings / employee   345 1,876 2,579 -1,981 486 -396 0 0