Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENNING VORBJERG NIELSEN HOLDING 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.5% 1.5% 1.3% 1.9% 1.3% 1.5% 7.8% 7.8%   Credit score (0-100)   77 77 80 69 79 77 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   105.9 179.5 732.0 9.6 788.5 231.1 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   327 641 -15.2 1.3 -91.3 69.5 0.0 0.0   EBITDA   12.3 281 -379 -973 -984 -615 0.0 0.0   EBIT   12.3 269 -397 -1,008 -1,251 -805 0.0 0.0   Pre-tax profit (PTP)   2,814.3 3,460.6 3,630.8 2,395.5 1,011.5 2,561.2 0.0 0.0   Net earnings   2,564.1 3,148.8 3,333.6 2,536.8 937.1 2,318.0 0.0 0.0   Pre-tax profit without non-rec. items   2,814 3,461 3,631 2,395 1,012 2,561 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   3,405 2,330 2,296 2,262 2,694 2,194 0.0 0.0   Shareholders equity total   35,234 38,272 41,493 43,915 44,735 46,931 29,033 29,033   Interest-bearing liabilities   5,169 2,090 840 3,083 1,473 1,226 0.0 0.0   Balance sheet total (assets)   41,541 41,417 42,983 47,462 47,285 48,454 29,033 29,033   Net Debt   2,575 -1,399 -2,035 -2,312 -3,934 -5,123 -29,033 -29,033     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   327 641 -15.2 1.3 -91.3 69.5 0.0 0.0   Gross profit growth   0.0% 96.1% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   41,541 41,417 42,983 47,462 47,285 48,454 29,033 29,033   Balance sheet change%   13.5% -0.3% 3.8% 10.4% -0.4% 2.5% -40.1% 0.0%   Added value   12.3 280.5 -378.9 -973.5 -1,217.1 -615.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -1,087 -52 -68 165 -690 -2,194 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 (%)   3.8% 41.9% 2,616.8% -80,600.0% 1,370.2% -1,158.6% 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 %   8.6% 9.3% 9.4% 8.0% 2.4% 5.6% 0.0% 0.0%   ROI %   7.6% 9.0% 9.2% 8.1% 2.5% 5.7% 0.0% 0.0%   ROE %   7.5% 8.6% 8.4% 5.9% 2.1% 5.1% 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 %   84.8% 92.4% 96.5% 92.5% 94.6% 96.9% 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, %   20,996.7% -498.6% 537.1% 237.5% 399.9% 832.6% 0.0% 0.0%   Gearing %   14.7% 5.5% 2.0% 7.0% 3.3% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 4.9% 11.7% 63.3% 6.4% 8.7% 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   6.9 9.8 20.4 9.0 12.0 20.2 0.0 0.0   Current Ratio   6.9 9.8 20.4 9.0 12.0 20.2 0.0 0.0   Cash and cash equivalent   2,593.4 3,488.8 2,875.4 5,395.4 5,407.1 6,348.7 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   23,803.1 24,329.7 27,139.7 22,893.5 22,626.4 23,017.1 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  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   0 140 -189 -487 -609 -308 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 140 -189 -487 -492 -308 0 0   EBIT / employee   0 134 -199 -504 -626 -402 0 0   Net earnings / employee   0 1,574 1,667 1,268 469 1,159 0 0