Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Howden HD Forsikringsagentur 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 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   1.0% 1.1% 1.9% 2.4% 1.0% 3.1% 10.2% 10.0%   Credit score (0-100)   87 84 68 63 84 57 24 24   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   143.2 126.5 0.5 0.0 213.7 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 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,976 3,228 2,461 2,613 2,606 662 0.0 0.0   EBITDA   762 591 -5.0 562 1,249 -383 0.0 0.0   EBIT   719 526 -83.0 499 1,249 -383 0.0 0.0   Pre-tax profit (PTP)   675.5 511.6 -107.0 476.0 1,252.0 -326.0 0.0 0.0   Net earnings   525.2 396.0 -83.0 371.0 946.0 -256.0 0.0 0.0   Pre-tax profit without non-rec. items   676 512 -107 476 1,252 -326 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 2024/9 2025e N/A 2026e N/A Tangible assets total   281 216 254 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,235 1,381 1,378 1,749 2,695 2,439 1,939 1,939   Interest-bearing liabilities   0.0 17.0 12.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,557 2,876 2,314 2,400 3,495 4,352 1,939 1,939   Net Debt   -1,583 -2,194 -1,756 -2,134 -1,046 -2,701 -1,939 -1,939     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 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   2,976 3,228 2,461 2,613 2,606 662 0.0 0.0   Gross profit growth   19.5% 8.5% -23.8% 6.2% -0.3% -74.6% -100.0% 0.0%   Employees   3 4 4 3 2 2 0 0   Employee growth %   -25.0% 33.3% 0.0% -25.0% -33.3% 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)   2,557 2,876 2,314 2,400 3,495 4,352 1,939 1,939   Balance sheet change%   31.6% 12.5% -19.5% 3.7% 45.6% 24.5% -55.4% 0.0%   Added value   762.3 590.5 -5.0 562.0 1,312.0 -383.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   237 -129 -40 -317 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 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 (%)   24.2% 16.3% -3.4% 19.1% 47.9% -57.9% 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 %   32.1% 20.2% -3.2% 21.2% 42.5% -8.3% 0.0% 0.0%   ROI %   73.9% 41.3% -5.7% 31.2% 56.4% -12.7% 0.0% 0.0%   ROE %   54.0% 30.3% -6.0% 23.7% 42.6% -10.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   48.3% 48.0% 59.6% 72.9% 77.1% 56.0% 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, %   -207.6% -371.5% 35,120.0% -379.7% -83.7% 705.2% 0.0% 0.0%   Gearing %   0.0% 1.2% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 419.4% 172.3% 400.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.7 1.8 2.4 3.7 4.3 2.3 0.0 0.0   Current Ratio   1.7 1.8 2.4 3.7 4.3 2.3 0.0 0.0   Cash and cash equivalent   1,582.9 2,210.6 1,768.0 2,134.0 1,046.0 2,701.0 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 2024/9 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   962.7 1,172.5 1,187.0 1,749.0 2,648.0 2,392.0 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 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   254 148 -1 187 656 -192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   254 148 -1 187 625 -192 0 0   EBIT / employee   240 131 -21 166 625 -192 0 0   Net earnings / employee   175 99 -21 124 473 -128 0 0