Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLDINGSELSKABET AF 30. AUGUST 2004 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% 1.3% 1.3%   Bankruptcy risk   1.9% 1.2% 1.6% 1.0% 1.0% 1.0% 11.0% 11.0%   Credit score (0-100)   72 83 75 84 86 86 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3.8 855.8 123.0 2,063.3 2,174.3 2,738.0 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   2,350 0 0 0 0 0 0 0   Gross profit   2,350 -6.3 -33.3 -10.0 -10.0 -10.0 0.0 0.0   EBITDA   2,343 -6.3 -33.3 -10.0 -10.0 -10.0 0.0 0.0   EBIT   2,343 -6.3 -33.3 -10.0 -10.0 -10.0 0.0 0.0   Pre-tax profit (PTP)   2,447.2 25,701.0 26,804.0 11,901.5 7,668.6 4,777.6 0.0 0.0   Net earnings   2,425.7 25,702.4 26,811.3 11,832.3 7,589.0 4,756.2 0.0 0.0   Pre-tax profit without non-rec. items   2,447 25,701 26,804 11,902 7,669 4,778 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   10,444 36,147 45,958 42,790 40,379 45,136 740 740   Interest-bearing liabilities   0.0 21.5 8,019 18,070 28,612 29,860 0.0 0.0   Balance sheet total (assets)   12,570 36,179 53,988 60,881 69,092 75,027 740 740   Net Debt   0.0 21.5 8,019 18,070 28,612 29,860 -740 -740     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   2,350 0 0 0 0 0 0 0   Net sales growth   24.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,350 -6.3 -33.3 -10.0 -10.0 -10.0 0.0 0.0   Gross profit growth   24.6% 0.0% -432.0% 69.9% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   12,570 36,179 53,988 60,881 69,092 75,027 740 740   Balance sheet change%   26.3% 187.8% 49.2% 12.8% 13.5% 8.6% -99.0% 0.0%   Added value   2,343.3 -6.3 -33.3 -10.0 -10.0 -10.0 0.0 0.0   Added value %   99.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 %   99.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   99.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   99.7% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   103.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   103.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   104.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   21.7% 105.4% 59.5% 21.6% 12.6% 8.2% 0.0% 0.0%   ROI %   21.8% 105.5% 59.5% 21.7% 12.6% 8.2% 0.0% 0.0%   ROE %   26.3% 110.3% 65.3% 26.7% 18.2% 11.1% 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 %   83.1% 99.9% 85.1% 70.3% 58.4% 60.2% 100.0% 100.0%   Relative indebtedness %   1.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -344.0% -24,116.5% -180,699.0% -286,120.0% -298,605.0% 0.0% 0.0%   Gearing %   0.0% 0.1% 17.4% 42.2% 70.9% 66.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4.1% 2.3% 3.9% 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   0.0 600.1 2.5 1.7 1.1 1.1 0.0 0.0   Current Ratio   0.0 600.1 2.5 1.7 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -26.5 19,621.9 12,096.0 12,374.5 2,656.8 2,732.5 0.0 0.0   Net working capital %   -1.1% 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 -33 -10 -10 -10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -33 -10 -10 -10 0 0   EBIT / employee   0 0 -33 -10 -10 -10 0 0   Net earnings / employee   0 0 26,811 11,832 7,589 4,756 0 0