Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOH BYG 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% 3.8% 3.8%   Bankruptcy risk   2.0% 1.3% 1.4% 4.8% 11.3% 4.3% 17.1% 17.1%   Credit score (0-100)   71 81 78 43 21 47 10 10   Credit rating   A A A BBB BB BBB BB BB   Credit limit (kDKK)   0.5 48.0 18.9 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   2,255 3,557 2,585 2,209 -107 191 0.0 0.0   EBITDA   358 1,193 721 184 -698 57.8 0.0 0.0   EBIT   293 1,061 593 39.7 -749 35.6 0.0 0.0   Pre-tax profit (PTP)   151.0 956.1 507.7 -53.6 -868.3 -107.1 0.0 0.0   Net earnings   115.1 738.0 353.7 -54.1 -893.3 -107.1 0.0 0.0   Pre-tax profit without non-rec. items   151 956 508 -53.6 -868 -107 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   3,905 3,773 3,760 3,616 3,341 3,319 0.0 0.0   Shareholders equity total   1,621 2,359 2,213 1,159 265 158 33.2 33.2   Interest-bearing liabilities   4,466 2,666 2,311 2,955 2,969 2,599 0.0 0.0   Balance sheet total (assets)   8,451 7,343 6,374 5,647 4,435 4,222 33.2 33.2   Net Debt   2,325 2,593 2,282 2,878 2,158 1,800 -33.2 -33.2     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   2,255 3,557 2,585 2,209 -107 191 0.0 0.0   Gross profit growth   -42.3% 57.7% -27.3% -14.6% 0.0% 0.0% -100.0% 0.0%   Employees   7 7 6 7 3 0 0 0   Employee growth %   16.7% 0.0% -14.3% 16.7% -57.1% -100.0% 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)   8,451 7,343 6,374 5,647 4,435 4,222 33 33   Balance sheet change%   63.1% -13.1% -13.2% -11.4% -21.5% -4.8% -99.2% 0.0%   Added value   358.3 1,192.7 720.6 184.0 -604.2 57.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   302 -263 -140 -289 -325 -44 -3,319 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 (%)   13.0% 29.8% 23.0% 1.8% 698.4% 18.7% 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 %   4.5% 13.6% 8.6% 0.7% -14.8% 0.8% 0.0% 0.0%   ROI %   5.7% 19.3% 12.4% 0.9% -20.4% 1.2% 0.0% 0.0%   ROE %   7.4% 37.1% 15.5% -3.2% -125.5% -50.6% 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 %   19.2% 32.1% 34.7% 20.5% 6.0% 3.7% 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, %   648.9% 217.4% 316.7% 1,564.5% -309.3% 3,112.5% 0.0% 0.0%   Gearing %   275.5% 113.0% 104.4% 255.1% 1,119.1% 1,642.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.2% 3.4% 3.6% 4.1% 5.1% 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   0.7 0.9 1.0 1.0 0.7 0.6 0.0 0.0   Current Ratio   1.0 1.1 1.1 1.1 0.7 0.6 0.0 0.0   Cash and cash equivalent   2,140.7 73.1 28.5 76.6 810.3 799.1 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   146.8 345.5 305.2 114.6 -548.6 -617.8 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   51 170 120 26 -201 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 170 120 26 -233 0 0 0   EBIT / employee   42 152 99 6 -250 0 0 0   Net earnings / employee   16 105 59 -8 -298 0 0 0