Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3C HØJSTRUP 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 2.2% 1.8% 1.1% 1.2% 1.2% 12.5% 12.5%   Credit score (0-100)   79 66 70 83 81 83 19 19   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   96.1 0.5 9.1 877.8 811.1 874.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -13.0 -6.3 3,198 3,411 3,509 3,625 0.0 0.0   EBITDA   -13.0 -6.3 3,198 3,411 3,509 3,625 0.0 0.0   EBIT   -13.0 -6.3 2,927 3,241 3,340 3,425 0.0 0.0   Pre-tax profit (PTP)   1,401.4 2,194.5 2,629.5 4,088.2 2,354.6 2,614.8 0.0 0.0   Net earnings   1,360.8 1,695.9 1,984.9 3,180.2 1,830.9 2,026.6 0.0 0.0   Pre-tax profit without non-rec. items   1,401 2,195 2,630 4,088 2,355 2,615 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 41,623 48,100 47,931 47,731 0.0 0.0   Shareholders equity total   14,029 15,725 17,709 26,073 27,904 29,931 611 611   Interest-bearing liabilities   12,392 7,558 20,612 30,921 29,854 28,784 0.0 0.0   Balance sheet total (assets)   28,417 25,667 41,631 61,846 62,073 63,776 611 611   Net Debt   12,343 7,555 20,604 30,215 29,852 28,784 -611 -611     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -13.0 -6.3 3,198 3,411 3,509 3,625 0.0 0.0   Gross profit growth   49.4% 51.9% 0.0% 6.7% 2.9% 3.3% -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)   28,417 25,667 41,631 61,846 62,073 63,776 611 611   Balance sheet change%   61.4% -9.7% 62.2% 48.6% 0.4% 2.7% -99.0% 0.0%   Added value   -13.0 -6.3 3,197.7 3,410.7 3,509.5 3,625.0 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 31,027 13,755 2,583 -399 -34,656 -13,118   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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 91.5% 95.0% 95.2% 94.5% 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 %   9.1% 9.8% 8.7% 8.7% 6.4% 6.9% 0.0% 0.0%   ROI %   9.2% 9.9% 8.8% 8.9% 6.5% 7.0% 0.0% 0.0%   ROE %   14.5% 11.4% 11.9% 14.5% 6.8% 7.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   49.4% 61.3% 42.5% 42.2% 45.0% 46.9% 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, %   -94,729.8% -120,459.8% 644.3% 885.9% 850.6% 794.0% 0.0% 0.0%   Gearing %   88.3% 48.1% 116.4% 118.6% 107.0% 96.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 4.7% 2.1% 1.7% 5.3% 5.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.0 0.0 5.4 9.0 6.3 0.0 0.0   Current Ratio   0.4 0.0 0.0 5.4 9.0 6.3 0.0 0.0   Cash and cash equivalent   48.8 2.9 7.5 706.2 2.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -7,098.6 -7,776.9 -2,439.8 11,187.2 12,573.0 13,485.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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