Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Henrik Newco 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   6.9% 3.7% 3.0% 2.3% 4.9% 5.8% 19.6% 19.2%   Credit score (0-100)   36 53 57 63 43 39 6 7   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   1,151 1,231 1,259 1,512 1,144 1,055 0.0 0.0   EBITDA   -44.1 94.2 127 323 -102 -159 0.0 0.0   EBIT   -44.1 94.2 123 312 -102 -159 0.0 0.0   Pre-tax profit (PTP)   134.5 349.9 441.1 641.2 325.0 166.5 0.0 0.0   Net earnings   101.4 269.9 343.3 499.1 252.4 129.1 0.0 0.0   Pre-tax profit without non-rec. items   135 350 441 641 325 167 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 11.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   198 418 562 761 513 492 10.0 10.0   Interest-bearing liabilities   93.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   375 542 817 1,015 629 610 10.0 10.0   Net Debt   19.1 -135 -295 -422 -144 -98.0 -10.0 -10.0     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   1,151 1,231 1,259 1,512 1,144 1,055 0.0 0.0   Gross profit growth   -10.2% 7.0% 2.2% 20.1% -24.3% -7.7% -100.0% 0.0%   Employees   1 1 1 1 1 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)   375 542 817 1,015 629 610 10 10   Balance sheet change%   -73.7% 44.5% 50.7% 24.3% -38.1% -3.0% -98.4% 0.0%   Added value   -44.1 94.2 127.1 323.0 -90.9 -159.5 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 7 -22 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   -1.0 1.0 2.0 3.0 -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 (%)   -3.8% 7.7% 9.8% 20.6% -8.9% -15.1% 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 %   15.0% 77.0% 65.2% 70.3% 41.5% 27.5% 0.0% 0.0%   ROI %   19.5% 99.4% 90.4% 97.4% 53.5% 33.9% 0.0% 0.0%   ROE %   15.7% 87.5% 70.1% 75.5% 39.6% 25.7% 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 %   52.9% 77.2% 68.7% 74.9% 81.6% 80.7% 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, %   -43.3% -142.8% -232.3% -130.8% 140.8% 61.4% 0.0% 0.0%   Gearing %   47.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 6.7% 0.0% 0.0% 0.0% 0.0% 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   1.1 2.3 1.9 2.7 1.8 2.4 0.0 0.0   Current Ratio   1.1 2.3 1.9 2.7 1.8 2.4 0.0 0.0   Cash and cash equivalent   74.6 134.6 295.2 422.5 143.7 98.0 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   24.1 159.5 232.6 445.3 10.4 91.0 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   -44 94 127 323 -91 -159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -44 94 127 323 -102 -159 0 0   EBIT / employee   -44 94 123 312 -102 -159 0 0   Net earnings / employee   101 270 343 499 252 129 0 0