Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ELFIRMAET HØJFELDT 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% 2.0%   Bankruptcy risk   18.4% 13.0% 13.5% 11.3% 12.2% 7.4% 20.6% 17.2%   Credit score (0-100)   8 19 16 20 19 32 5 10   Credit rating   B BB BB BB BB BBB 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   539 808 808 830 905 757 0.0 0.0   EBITDA   -230 126 126 156 30.1 -117 0.0 0.0   EBIT   -307 50.0 50.0 80.5 -60.9 -209 0.0 0.0   Pre-tax profit (PTP)   -316.3 17.1 17.1 64.0 -80.6 -281.8 0.0 0.0   Net earnings   -257.1 19.6 19.6 49.5 -65.1 -225.2 0.0 0.0   Pre-tax profit without non-rec. items   -316 17.1 17.1 64.0 -80.6 -282 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   239 163 163 207 322 230 0.0 0.0   Shareholders equity total   -154 -134 -134 -84.6 -150 -375 -425 -425   Interest-bearing liabilities   198 225 225 363 523 899 425 425   Balance sheet total (assets)   513 580 580 878 1,054 860 0.0 0.0   Net Debt   165 225 225 363 523 899 425 425     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   539 808 808 830 905 757 0.0 0.0   Gross profit growth   42.8% 50.0% 0.0% 2.7% 9.0% -16.4% -100.0% 0.0%   Employees   0 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   513 580 580 878 1,054 860 0 0   Balance sheet change%   -24.1% 13.0% 0.0% 51.5% 20.0% -18.4% -100.0% 0.0%   Added value   -229.6 125.7 125.7 156.5 15.1 -116.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -155 -151 -76 -32 24 -184 -230 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 3.0 -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 (%)   -57.1% 6.2% 6.2% 9.7% -6.7% -27.6% 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 %   -45.7% 7.4% 7.2% 9.9% -5.6% -16.7% 0.0% 0.0%   ROI %   -111.2% 24.2% 22.8% 28.1% -13.7% -28.7% 0.0% 0.0%   ROE %   -83.4% 3.6% 3.4% 6.8% -6.7% -23.5% 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 %   -23.0% -18.8% -18.8% -8.8% -12.4% -30.4% -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, %   -71.9% 178.9% 178.9% 232.1% 1,739.0% -769.8% 0.0% 0.0%   Gearing %   -128.8% -167.8% -167.8% -429.6% -349.8% -239.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 16.1% 15.2% 6.4% 4.5% 11.0% 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   0.4 0.6 0.6 0.6 0.5 0.4 0.0 0.0   Current Ratio   0.5 0.7 0.7 0.8 0.7 0.6 0.0 0.0   Cash and cash equivalent   32.8 0.0 0.0 0.0 0.0 0.0 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   -278.3 -206.1 -206.1 -167.6 -289.5 -496.9 -212.4 -212.4   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   0 63 63 78 8 -39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 63 63 78 15 -39 0 0   EBIT / employee   0 25 25 40 -30 -70 0 0   Net earnings / employee   0 10 10 25 -33 -75 0 0