Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Holst Rens 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% 5.4% 5.4%   Bankruptcy risk   11.8% 6.2% 5.5% 5.2% 7.6% 3.2% 18.2% 18.0%   Credit score (0-100)   22 39 41 41 31 55 8 8   Credit rating   BB BBB BBB BBB BB 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   1,846 2,242 2,263 2,323 2,744 2,671 0.0 0.0   EBITDA   46.6 558 498 647 858 765 0.0 0.0   EBIT   -458 -26.5 -148 -10.1 177 572 0.0 0.0   Pre-tax profit (PTP)   -513.5 -90.8 -218.4 -20.4 36.1 495.5 0.0 0.0   Net earnings   -401.0 -71.4 -170.7 -16.3 28.4 386.1 0.0 0.0   Pre-tax profit without non-rec. items   -514 -90.8 -218 -20.4 36.1 496 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   1,041 786 735 1,071 280 206 0.0 0.0   Shareholders equity total   -351 -422 -593 -610 -581 -195 -245 -245   Interest-bearing liabilities   3,105 3,167 3,172 3,669 3,299 5,956 245 245   Balance sheet total (assets)   3,147 3,084 3,173 3,470 3,169 6,401 0.0 0.0   Net Debt   2,625 2,183 1,720 1,782 621 -34.4 245 245     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   1,846 2,242 2,263 2,323 2,744 2,671 0.0 0.0   Gross profit growth   0.0% 21.4% 0.9% 2.6% 18.1% -2.7% -100.0% 0.0%   Employees   5 5 5 5 15 13 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% -13.3% -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)   3,147 3,084 3,173 3,470 3,169 6,401 0 0   Balance sheet change%   0.0% -2.0% 2.9% 9.3% -8.7% 102.0% -100.0% 0.0%   Added value   46.6 558.3 498.5 647.0 834.0 764.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,024 -1,205 -1,061 -686 -1,835 -297 -206 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 -3.0 -4.0 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 (%)   -24.8% -1.2% -6.5% -0.4% 6.4% 21.4% 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% -0.8% -4.1% -0.3% 4.5% 12.6% 0.0% 0.0%   ROI %   -14.8% -0.8% -4.7% -0.3% 5.1% 14.1% 0.0% 0.0%   ROE %   -12.7% -2.3% -5.5% -0.5% 0.9% 8.1% 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 %   -10.0% -12.0% -15.7% -14.9% -15.5% -3.0% -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, %   5,633.7% 391.0% 345.0% 275.5% 72.4% -4.5% 0.0% 0.0%   Gearing %   -884.4% -749.6% -534.8% -602.0% -567.6% -3,053.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 2.1% 2.2% 0.3% 4.0% 3.4% 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   0.2 0.3 0.4 0.5 0.8 0.9 0.0 0.0   Current Ratio   0.2 0.3 0.4 0.5 0.8 0.9 0.0 0.0   Cash and cash equivalent   479.2 983.5 1,452.3 1,886.8 2,677.9 5,990.5 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   -2,902.8 -2,354.3 -2,110.3 -2,097.5 -914.5 -424.1 -122.5 -122.5   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   9 112 100 129 56 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   9 112 100 129 57 59 0 0   EBIT / employee   -92 -5 -30 -2 12 44 0 0   Net earnings / employee   -80 -14 -34 -3 2 30 0 0