Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STEEN HOUMANN HOLDING 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.2% 1.9% 2.0% 2.3% 2.2% 3.5% 8.6% 8.4%   Credit score (0-100)   57 70 67 65 65 53 29 29   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 2.2 1.1 0.2 0.3 0.0 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   194 330 410 398 376 263 0.0 0.0   EBITDA   194 330 410 398 376 263 0.0 0.0   EBIT   91.9 213 290 277 256 149 0.0 0.0   Pre-tax profit (PTP)   -903.8 138.9 120.6 233.0 -325.1 -1,073.8 0.0 0.0   Net earnings   -916.1 87.4 87.1 50.8 -253.6 -1,057.4 0.0 0.0   Pre-tax profit without non-rec. items   -904 139 121 233 -325 -1,074 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   11,628 13,194 13,100 12,979 12,859 10,980 0.0 0.0   Shareholders equity total   9,028 9,005 8,978 8,915 8,544 7,364 7,104 7,104   Interest-bearing liabilities   4,985 6,024 5,745 6,469 6,158 4,966 0.0 0.0   Balance sheet total (assets)   14,161 15,209 14,903 15,564 14,892 12,478 7,104 7,104   Net Debt   4,585 5,946 5,745 6,376 5,145 4,522 -7,104 -7,104     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   194 330 410 398 376 263 0.0 0.0   Gross profit growth   35.4% 70.1% 24.1% -3.0% -5.3% -30.0% -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)   14,161 15,209 14,903 15,564 14,892 12,478 7,104 7,104   Balance sheet change%   6.1% 7.4% -2.0% 4.4% -4.3% -16.2% -43.1% 0.0%   Added value   194.2 330.3 409.9 397.5 376.4 263.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,675 1,449 -215 -241 -241 -1,993 -10,980 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   47.3% 64.4% 70.7% 69.7% 68.0% 56.7% 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 %   6.4% 1.7% 2.9% 2.1% 1.9% -6.1% 0.0% 0.0%   ROI %   -6.1% 1.7% 1.0% 2.1% 2.0% -6.1% 0.0% 0.0%   ROE %   -9.6% 1.0% 1.0% 0.6% -2.9% -13.3% 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 %   63.8% 59.2% 60.2% 57.3% 57.4% 59.1% 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, %   2,360.9% 1,800.5% 1,401.7% 1,603.9% 1,366.9% 1,716.6% 0.0% 0.0%   Gearing %   55.2% 66.9% 64.0% 72.6% 72.1% 67.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.0% 0.5% 1.4% 9.8% 4.4% 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   1.8 0.6 0.4 0.2 2.3 1.6 0.0 0.0   Current Ratio   1.8 0.6 0.4 0.2 2.2 1.6 0.0 0.0   Cash and cash equivalent   400.3 77.4 0.0 93.0 1,013.1 444.2 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   320.8 -217.3 -356.7 -520.1 637.6 225.5 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