Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOVEDBANEGÅRDENS SKOMAGER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 4.2% 4.2%   Bankruptcy risk   13.6% 2.6% 7.0% 3.7% 4.0% 2.5% 9.4% 9.2%   Credit score (0-100)   18 62 34 50 50 62 26 27   Credit rating   BB BBB 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)  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   852 0 0 0 0 0 0 0   Gross profit   408 373 0.0 489 365 440 0.0 0.0   EBITDA   54.3 55.7 -249 18.8 54.7 67.0 0.0 0.0   EBIT   -72.9 55.7 -249 18.8 54.7 67.0 0.0 0.0   Pre-tax profit (PTP)   -72.9 55.2 -250.7 15.7 52.4 65.1 0.0 0.0   Net earnings   -72.9 43.0 -250.7 12.2 40.8 50.8 0.0 0.0   Pre-tax profit without non-rec. items   -72.9 55.2 -251 15.7 52.4 65.1 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -370 808 557 570 610 661 581 581   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   553 848 740 755 805 831 581 581   Net Debt   -27.7 -160 -47.1 -113 -198 -152 -55.7 -55.7     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   852 0 0 0 0 0 0 0   Net sales growth   -6.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   408 373 0.0 489 365 440 0.0 0.0   Gross profit growth   -5.8% -8.4% -100.0% 0.0% -25.3% 20.4% -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)   553 848 740 755 805 831 581 581   Balance sheet change%   -25.7% 53.2% -12.7% 2.0% 6.7% 3.1% -30.0% 0.0%   Added value   54.3 55.7 -248.7 18.8 54.7 67.0 0.0 0.0   Added value %   6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -254 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 1.0 2.0 3.0 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 %   6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -8.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -17.9% 14.9% 0.0% 3.8% 15.0% 15.2% 0.0% 0.0%   Net Earnings %   -8.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -8.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -7.4% 6.3% -31.3% 2.5% 7.0% 8.2% 0.0% 0.0%   ROI %   0.0% 13.8% -36.4% 3.3% 9.3% 10.5% 0.0% 0.0%   ROE %   -11.2% 6.3% -36.7% 2.2% 6.9% 8.0% 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 %   -40.1% 95.3% 75.3% 75.5% 75.8% 79.6% 100.0% 100.0%   Relative indebtedness %   108.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   105.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -51.1% -286.9% 18.9% -602.8% -361.9% -226.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.0 6.1 0.7 0.7 1.3 1.4 0.0 0.0   Current Ratio   0.0 8.1 1.2 1.2 1.4 1.8 0.0 0.0   Cash and cash equivalent   27.7 159.9 47.1 113.1 197.9 151.6 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 %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -895.5 282.5 31.8 44.1 84.9 135.7 0.0 0.0   Net working capital %   -105.1% 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 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