Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HVIDE SANDE RØGERI 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   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   16.5% 6.0% 3.1% 2.0% 2.0% 1.5% 9.4% 9.4%   Credit score (0-100)   11 39 55 68 68 76 26 26   Credit rating   BB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.0 1.3 40.5 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   11,081 15,026 18,056 16,916 17,232 20,420 0.0 0.0   EBITDA   -541 3,077 4,028 1,976 1,270 3,444 0.0 0.0   EBIT   -1,201 2,426 3,466 1,331 667 2,786 0.0 0.0   Pre-tax profit (PTP)   -1,223.8 2,395.9 3,433.5 1,279.4 639.4 2,731.6 0.0 0.0   Net earnings   -1,223.8 2,136.4 2,681.8 999.9 500.2 2,132.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,224 2,396 3,434 1,279 639 2,732 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   1,265 1,096 1,969 2,109 1,882 3,776 0.0 0.0   Shareholders equity total   -224 1,913 3,795 3,394 3,245 4,877 2,952 2,952   Interest-bearing liabilities   636 0.0 1,469 434 670 540 0.0 0.0   Balance sheet total (assets)   3,385 8,017 9,268 7,219 7,595 8,750 2,952 2,952   Net Debt   379 -1,295 1,195 -2,039 -2,758 -2,736 -2,952 -2,952     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   11,081 15,026 18,056 16,916 17,232 20,420 0.0 0.0   Gross profit growth   -8.6% 35.6% 20.2% -6.3% 1.9% 18.5% -100.0% 0.0%   Employees   48 48 51 49 47 42 0 0   Employee growth %   0.0% 0.0% 6.3% -3.9% -4.1% -10.6% -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)   3,385 8,017 9,268 7,219 7,595 8,750 2,952 2,952   Balance sheet change%   -12.8% 136.9% 15.6% -22.1% 5.2% 15.2% -66.3% 0.0%   Added value   -541.0 3,076.6 4,027.6 1,976.1 1,312.3 3,443.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,025 -820 311 -506 -829 1,236 -3,776 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 4.0 5.0 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 (%)   -10.8% 16.1% 19.2% 7.9% 3.9% 13.6% 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 %   -32.1% 41.8% 40.1% 16.1% 9.0% 34.3% 0.0% 0.0%   ROI %   -129.1% 154.8% 88.2% 28.1% 17.1% 59.9% 0.0% 0.0%   ROE %   -55.8% 80.7% 94.0% 27.8% 15.1% 52.5% 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 %   -6.2% 23.9% 40.9% 47.0% 42.7% 55.7% 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, %   -70.1% -42.1% 29.7% -103.2% -217.2% -79.5% 0.0% 0.0%   Gearing %   -284.2% 0.0% 38.7% 12.8% 20.6% 11.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 9.8% 4.5% 5.4% 5.0% 12.0% 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   0.3 1.0 1.2 0.9 1.0 1.0 0.0 0.0   Current Ratio   0.6 1.2 1.5 1.6 1.5 1.4 0.0 0.0   Cash and cash equivalent   256.4 1,294.7 274.4 2,473.5 3,427.9 3,276.9 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   -1,386.2 1,056.1 2,292.3 1,859.3 1,857.1 1,328.6 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   -11 64 79 40 28 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 64 79 40 27 82 0 0   EBIT / employee   -25 51 68 27 14 66 0 0   Net earnings / employee   -25 45 53 20 11 51 0 0