Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Howico A/S 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% 5.2% 5.2%   Bankruptcy risk   1.2% 1.6% 1.3% 1.3% 3.5% 6.8% 9.6% 9.6%   Credit score (0-100)   84 77 81 79 53 34 26 26   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   327.0 15.0 95.3 75.7 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   34,621 1,717 2,904 1,933 308 -964 0.0 0.0   EBITDA   2,893 920 1,120 972 291 -966 0.0 0.0   EBIT   2,553 443 665 409 -215 -1,306 0.0 0.0   Pre-tax profit (PTP)   2,368.0 401.6 705.9 424.0 -215.7 -1,399.7 0.0 0.0   Net earnings   1,839.0 309.3 546.7 323.0 -172.3 -1,100.6 0.0 0.0   Pre-tax profit without non-rec. items   2,368 402 706 424 -216 -1,400 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   1,862 1,127 1,239 1,167 534 216 0.0 0.0   Shareholders equity total   4,975 5,285 4,881 4,704 4,532 3,432 1,682 1,682   Interest-bearing liabilities   6,935 3,059 4,004 2,207 2,287 865 0.0 0.0   Balance sheet total (assets)   17,952 10,597 10,919 8,967 8,551 5,285 1,682 1,682   Net Debt   6,814 3,044 3,995 2,190 2,283 864 -1,682 -1,682     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   34,621 1,717 2,904 1,933 308 -964 0.0 0.0   Gross profit growth   86.6% -95.0% 69.2% -33.4% -84.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,952 10,597 10,919 8,967 8,551 5,285 1,682 1,682   Balance sheet change%   72.3% -41.0% 3.0% -17.9% -4.6% -38.2% -68.2% 0.0%   Added value   2,893.2 919.6 1,120.3 971.8 347.9 -965.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   700 -1,212 -343 -635 -1,139 -659 -216 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 (%)   7.4% 25.8% 22.9% 21.2% -69.6% 135.5% 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 %   18.3% 4.3% 7.7% 5.0% -1.3% -18.8% 0.0% 0.0%   ROI %   29.8% 5.7% 8.7% 5.6% -1.5% -20.9% 0.0% 0.0%   ROE %   45.3% 6.0% 10.8% 6.7% -3.7% -27.6% 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 %   27.7% 49.9% 44.7% 52.5% 53.0% 64.9% 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, %   235.5% 331.0% 356.6% 225.4% 784.3% -89.5% 0.0% 0.0%   Gearing %   139.4% 57.9% 82.0% 46.9% 50.5% 25.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 4.3% 3.4% 2.3% 4.5% 6.3% 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   1.3 2.1 1.9 2.4 2.6 3.4 0.0 0.0   Current Ratio   1.3 2.1 1.9 2.4 2.6 3.4 0.0 0.0   Cash and cash equivalent   121.0 15.4 8.8 17.0 4.2 1.0 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   3,742.4 4,834.5 4,525.8 4,437.5 4,945.9 3,585.2 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   0 0 0 0 348 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 291 0 0 0   EBIT / employee   0 0 0 0 -215 0 0 0   Net earnings / employee   0 0 0 0 -172 0 0 0