Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HLJ HOLDING ESBJERG 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   5.4% 7.7% 5.1% 4.7% 5.1% 2.7% 9.5% 9.3%   Credit score (0-100)   44 33 44 45 42 60 25 26   Credit rating   BBB BB BBB BBB BBB BBB BB BB   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -25.1 -28.7 -14.5 -74.1 292 171 0.0 0.0   EBITDA   -25.1 141 -14.5 -74.1 292 171 0.0 0.0   EBIT   -161 56.1 -78.4 -201 221 171 0.0 0.0   Pre-tax profit (PTP)   -186.5 57.7 -83.3 656.5 1,799.7 784.4 0.0 0.0   Net earnings   -186.5 57.7 -83.3 656.5 1,799.7 784.4 0.0 0.0   Pre-tax profit without non-rec. items   -186 57.7 -83.3 656 1,800 784 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   456 123 103 406 341 1,441 0.0 0.0   Shareholders equity total   1,673 1,531 1,339 1,676 3,246 3,200 2,890 2,890   Interest-bearing liabilities   0.0 0.0 155 68.0 25.0 69.4 0.0 0.0   Balance sheet total (assets)   1,689 1,646 1,503 1,751 3,289 3,363 2,890 2,890   Net Debt   -1,089 -815 -851 -869 -2,560 -877 -2,890 -2,890     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -25.1 -28.7 -14.5 -74.1 292 171 0.0 0.0   Gross profit growth   18.3% -14.5% 49.6% -412.0% 0.0% -41.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,689 1,646 1,503 1,751 3,289 3,363 2,890 2,890   Balance sheet change%   -26.4% -2.6% -8.7% 16.5% 87.8% 2.3% -14.1% 0.0%   Added value   -25.1 140.9 -14.5 -74.1 347.4 170.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -221 -418 -84 177 -136 1,100 -1,441 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 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   641.1% -195.4% 541.9% 270.8% 75.6% 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 %   -9.2% 3.6% -4.8% 42.7% 71.8% 23.7% 0.0% 0.0%   ROI %   -9.3% 3.7% -5.0% 42.9% 72.2% 24.1% 0.0% 0.0%   ROE %   -9.5% 3.6% -5.8% 43.5% 73.1% 24.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   99.0% 93.0% 89.1% 95.7% 98.7% 95.2% 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, %   4,344.4% -578.7% 5,885.6% 1,173.1% -875.9% -514.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 11.6% 4.1% 0.8% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.6% 34.8% 23.1% 9.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   70.0 11.0 6.2 12.9 61.4 5.9 0.0 0.0   Current Ratio   70.0 11.0 6.2 12.9 61.4 10.0 0.0 0.0   Cash and cash equivalent   1,089.4 815.4 1,006.4 936.9 2,585.0 946.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,116.9 1,157.8 729.6 888.1 2,617.6 1,472.1 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0