Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kim Hyldahl Madsen Holding 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% 0.6% 0.6%   Bankruptcy risk   2.3% 1.2% 1.1% 1.0% 1.1% 1.4% 8.3% 8.2%   Credit score (0-100)   66 84 84 86 83 77 29 30   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 165.8 275.5 459.4 293.5 57.7 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   168 176 67.6 266 321 122 0.0 0.0   EBITDA   168 176 67.6 266 321 122 0.0 0.0   EBIT   168 176 67.6 266 321 122 0.0 0.0   Pre-tax profit (PTP)   514.0 1,428.6 466.8 978.3 818.1 273.0 0.0 0.0   Net earnings   477.0 1,390.0 450.2 914.5 741.9 230.6 0.0 0.0   Pre-tax profit without non-rec. items   514 1,429 467 978 818 273 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,843 6,071 6,411 7,212 7,840 7,953 7,756 7,756   Interest-bearing liabilities   1.9 503 518 5.4 1.5 62.3 0.0 0.0   Balance sheet total (assets)   4,119 6,969 7,047 7,301 8,439 8,145 7,756 7,756   Net Debt   -11.9 307 -637 -6.5 -778 -41.8 -7,756 -7,756     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   168 176 67.6 266 321 122 0.0 0.0   Gross profit growth   111.1% 4.7% -61.6% 293.9% 20.5% -62.0% -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)   4,119 6,969 7,047 7,301 8,439 8,145 7,756 7,756   Balance sheet change%   11.2% 69.2% 1.1% 3.6% 15.6% -3.5% -4.8% 0.0%   Added value   168.0 175.8 67.6 266.1 320.5 121.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   13.1% 25.8% 7.0% 13.8% 10.6% 3.3% 0.0% 0.0%   ROI %   13.7% 27.5% 7.3% 14.0% 11.0% 3.5% 0.0% 0.0%   ROE %   13.0% 28.0% 7.2% 13.4% 9.9% 2.9% 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 %   93.3% 87.1% 91.0% 98.8% 92.9% 97.6% 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, %   -7.1% 174.4% -943.6% -2.4% -242.8% -34.3% 0.0% 0.0%   Gearing %   0.0% 8.3% 8.1% 0.1% 0.0% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 1.3% 4.7% 3.4% 380.7% 9.0% 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   0.9 1.2 4.7 14.6 4.9 5.2 0.0 0.0   Current Ratio   1.9 1.6 5.6 40.2 8.4 26.7 0.0 0.0   Cash and cash equivalent   13.8 196.7 1,155.6 11.9 779.6 104.1 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   245.9 573.7 2,894.9 3,489.2 4,452.2 4,963.2 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 0 122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 122 0 0   EBIT / employee   0 0 0 0 0 122 0 0   Net earnings / employee   0 0 0 0 0 231 0 0