Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hjortholm 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.5% 4.2% 4.2% 3.0% 2.6% 3.3% 18.5% 18.5%   Credit score (0-100)   64 50 48 55 61 54 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   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   301 425 468 475 476 482 0.0 0.0   EBITDA   301 425 468 475 476 482 0.0 0.0   EBIT   250 240 233 240 241 252 0.0 0.0   Pre-tax profit (PTP)   52.8 28.8 28.5 122.8 106.7 23.6 0.0 0.0   Net earnings   39.0 4.4 10.5 90.0 76.6 11.1 0.0 0.0   Pre-tax profit without non-rec. items   52.8 28.8 28.5 123 107 23.6 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   7,415 9,124 8,889 8,654 8,419 8,188 0.0 0.0   Shareholders equity total   45.4 49.8 60.3 150 227 179 68.1 68.1   Interest-bearing liabilities   7,445 8,534 8,423 8,277 8,140 8,043 0.0 0.0   Balance sheet total (assets)   7,558 9,226 9,057 8,978 8,612 8,415 68.1 68.1   Net Debt   7,423 8,432 8,257 7,953 7,947 7,826 -68.1 -68.1     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   301 425 468 475 476 482 0.0 0.0   Gross profit growth   12.8% 41.4% 10.2% 1.5% 0.2% 1.3% -100.0% 0.0%   Employees   0 0 0 0 0 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)   7,558 9,226 9,057 8,978 8,612 8,415 68 68   Balance sheet change%   -0.2% 22.1% -1.8% -0.9% -4.1% -2.3% -99.2% 0.0%   Added value   300.5 425.0 468.3 475.1 476.1 482.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 1,524 -470 -470 -470 -461 -8,188 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 (%)   83.3% 56.5% 49.8% 50.5% 50.6% 52.2% 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 %   3.3% 2.9% 2.6% 2.7% 2.7% 3.0% 0.0% 0.0%   ROI %   3.3% 3.0% 2.7% 2.8% 2.9% 3.0% 0.0% 0.0%   ROE %   150.9% 9.3% 19.2% 85.4% 40.6% 5.5% 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 %   0.6% 0.5% 0.7% 1.7% 2.6% 2.1% 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, %   2,470.1% 1,984.1% 1,763.4% 1,674.1% 1,669.2% 1,623.0% 0.0% 0.0%   Gearing %   16,404.6% 17,139.2% 13,959.2% 5,506.6% 3,587.2% 4,489.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.6% 2.4% 1.4% 1.6% 2.8% 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   0.9 0.1 0.2 0.5 0.5 0.7 0.0 0.0   Current Ratio   0.9 0.1 0.2 0.5 0.5 0.7 0.0 0.0   Cash and cash equivalent   21.9 101.6 165.5 324.4 192.7 217.0 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   -16.5 -691.7 -542.6 -368.3 -168.9 -86.1 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 0 482 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 482 0 0   EBIT / employee   0 0 0 0 0 252 0 0   Net earnings / employee   0 0 0 0 0 11 0 0