Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØJRUP AUTO OG MASKINER 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  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 5.9% 8.2% 8.7% 20.6% 20.4%   Credit score (0-100)   0 0 0 42 32 30 6 5   Credit rating   N/A N/A N/A BBB BB BB 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)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 1,657 1,317 1,137 0.0 0.0   EBITDA   0.0 0.0 0.0 162 11.5 -74.9 0.0 0.0   EBIT   0.0 0.0 0.0 127 -22.9 -109 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 17.8 -99.3 -151.7 0.0 0.0   Net earnings   0.0 0.0 0.0 5.3 -81.9 -119.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 17.8 -99.3 -152 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 881 847 813 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 469 387 267 -203 -203   Interest-bearing liabilities   0.0 0.0 0.0 438 369 289 203 203   Balance sheet total (assets)   0.0 0.0 0.0 2,084 2,049 1,817 0.0 0.0   Net Debt   0.0 0.0 0.0 428 352 274 203 203     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e 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   0.0 0.0 0.0 1,657 1,317 1,137 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -20.5% -13.7% -100.0% 0.0%   Employees   0 0 0 6 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -16.7% 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)   0 0 0 2,084 2,049 1,817 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -1.7% -11.3% -100.0% 0.0%   Added value   0.0 0.0 0.0 161.8 11.5 -74.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 565 220 -69 -549 -270   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e 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 (%)   0.0% 0.0% 0.0% 7.7% -1.7% -9.6% 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 %   0.0% 0.0% 0.0% 6.1% -1.1% -5.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 13.6% -2.7% -16.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 1.1% -19.2% -36.6% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 22.5% 18.9% 14.7% -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, %   0.0% 0.0% 0.0% 264.7% 3,063.1% -366.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 93.6% 95.4% 108.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 50.1% 18.9% 12.9% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.3 0.2 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.9 0.8 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 10.1 16.8 14.6 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e 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   0.0 0.0 0.0 -210.0 -331.9 -493.4 -101.5 -101.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 27 2 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 27 2 -15 0 0   EBIT / employee   0 0 0 21 -5 -22 0 0   Net earnings / employee   0 0 0 1 -16 -24 0 0