Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HORNVAREFABRIKKEN 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% 2.2%   Bankruptcy risk   1.5% 1.3% 1.1% 0.8% 2.5% 1.8% 11.7% 9.0%   Credit score (0-100)   77 81 84 90 61 71 21 27   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   9.7 33.4 145.0 449.1 0.0 2.9 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   2,654 2,736 3,601 5,418 5,138 5,517 0.0 0.0   EBITDA   632 480 947 1,417 201 469 0.0 0.0   EBIT   469 312 738 1,179 9.2 293 0.0 0.0   Pre-tax profit (PTP)   445.7 293.9 711.3 1,157.9 -42.8 161.9 0.0 0.0   Net earnings   333.8 230.3 552.6 903.2 -33.6 108.7 0.0 0.0   Pre-tax profit without non-rec. items   446 294 711 1,158 -42.8 162 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   2,161 2,629 2,885 3,389 3,539 2,622 0.0 0.0   Shareholders equity total   2,072 2,003 2,355 2,959 2,425 2,534 2,409 2,409   Interest-bearing liabilities   620 920 919 1,016 1,647 1,423 0.0 0.0   Balance sheet total (assets)   3,499 3,872 4,775 6,549 5,582 5,295 2,409 2,409   Net Debt   46.2 225 -481 -1,193 1,304 598 -2,409 -2,409     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   2,654 2,736 3,601 5,418 5,138 5,517 0.0 0.0   Gross profit growth   -6.4% 3.1% 31.6% 50.4% -5.2% 7.4% -100.0% 0.0%   Employees   8 10 9 12 14 15 0 0   Employee growth %   0.0% 25.0% -10.0% 33.3% 16.7% 7.1% -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)   3,499 3,872 4,775 6,549 5,582 5,295 2,409 2,409   Balance sheet change%   5.1% 10.7% 23.3% 37.1% -14.8% -5.1% -54.5% 0.0%   Added value   631.9 480.3 947.1 1,417.1 246.8 468.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -325 239 -13 207 -47 -1,094 -2,622 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 (%)   17.7% 11.4% 20.5% 21.8% 0.2% 5.3% 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 %   13.7% 8.5% 17.1% 20.8% 0.2% 5.4% 0.0% 0.0%   ROI %   18.0% 11.1% 23.6% 32.1% 0.2% 7.3% 0.0% 0.0%   ROE %   16.2% 11.3% 25.4% 34.0% -1.2% 4.4% 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 %   59.2% 51.7% 49.3% 45.2% 43.4% 47.9% 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, %   7.3% 46.9% -50.8% -84.2% 648.1% 127.6% 0.0% 0.0%   Gearing %   29.9% 45.9% 39.0% 34.3% 67.9% 56.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 2.4% 2.9% 2.2% 3.9% 8.6% 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   0.7 0.8 0.9 0.9 0.3 0.8 0.0 0.0   Current Ratio   1.1 1.1 1.1 1.2 1.0 1.8 0.0 0.0   Cash and cash equivalent   574.0 694.3 1,400.7 2,209.0 342.8 825.5 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   58.8 76.0 196.3 425.5 48.2 1,082.9 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  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   79 48 105 118 18 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 48 105 118 14 31 0 0   EBIT / employee   59 31 82 98 1 20 0 0   Net earnings / employee   42 23 61 75 -2 7 0 0