Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hvidevare-Centret Vejle 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  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% 3.0% 3.0%   Bankruptcy risk   1.4% 0.7% 0.7% 0.8% 0.7% 0.7% 4.3% 4.2%   Credit score (0-100)   81 95 95 92 94 93 48 48   Credit rating   A AA AA AA AA AA BBB BBB   Credit limit (kDKK)   75.9 815.3 1,070.9 1,151.7 1,282.6 1,476.6 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   4,052 5,113 5,239 5,318 5,123 5,713 0.0 0.0   EBITDA   504 1,274 1,300 1,298 1,173 1,444 0.0 0.0   EBIT   128 889 978 945 880 1,162 0.0 0.0   Pre-tax profit (PTP)   131.9 854.9 1,373.3 1,547.4 1,527.2 1,817.8 0.0 0.0   Net earnings   102.8 660.1 1,064.5 1,202.9 1,187.4 1,417.6 0.0 0.0   Pre-tax profit without non-rec. items   132 855 1,373 1,547 1,527 1,818 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   566 382 491 338 189 108 0.0 0.0   Shareholders equity total   6,127 6,788 7,852 9,055 10,242 11,660 11,160 11,160   Interest-bearing liabilities   69.5 613 1,508 1,914 2,161 2,803 0.0 0.0   Balance sheet total (assets)   9,688 10,133 12,750 14,930 15,612 17,804 11,160 11,160   Net Debt   -1,646 -709 -2,974 -3,290 -2,967 -3,177 -10,560 -10,560     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   4,052 5,113 5,239 5,318 5,123 5,713 0.0 0.0   Gross profit growth   12.8% 26.2% 2.5% 1.5% -3.7% 11.5% -100.0% 0.0%   Employees   0 0 0 0 9 9 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)   9,688 10,133 12,750 14,930 15,612 17,804 11,160 11,160   Balance sheet change%   0.3% 4.6% 25.8% 17.1% 4.6% 14.0% -37.3% 0.0%   Added value   504.3 1,274.1 1,299.9 1,297.8 1,233.3 1,443.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -670 -770 -412 -706 -642 -563 -108 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 (%)   3.2% 17.4% 18.7% 17.8% 17.2% 20.3% 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 %   1.4% 9.0% 12.7% 12.0% 10.9% 12.0% 0.0% 0.0%   ROI %   2.1% 12.4% 16.5% 15.6% 13.6% 14.2% 0.0% 0.0%   ROE %   1.7% 10.2% 14.5% 14.2% 12.3% 12.9% 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 %   63.2% 67.0% 61.6% 60.6% 65.6% 65.5% 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, %   -326.4% -55.6% -228.8% -253.5% -253.1% -220.0% 0.0% 0.0%   Gearing %   1.1% 9.0% 19.2% 21.1% 21.1% 24.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.2% 10.3% 7.0% 6.5% 6.7% 7.6% 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 1.4 1.4 1.5 1.7 1.8 0.0 0.0   Current Ratio   2.4 2.8 2.4 2.3 2.7 2.7 0.0 0.0   Cash and cash equivalent   1,715.4 1,321.8 4,481.4 5,204.0 5,127.9 5,980.4 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   4,279.8 5,340.4 6,083.5 7,043.5 8,010.2 9,105.9 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 0 137 160 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 130 160 0 0   EBIT / employee   0 0 0 0 98 129 0 0   Net earnings / employee   0 0 0 0 132 158 0 0