Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Høgh Erhverv 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  2018 N/A 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% 0.3% 0.3%   Bankruptcy risk   0.0% 1.4% 1.2% 0.9% 1.0% 0.9% 9.1% 9.1%   Credit score (0-100)   0 79 82 87 86 87 27 27   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   0.0 13.1 63.2 313.2 191.4 387.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 927 1,576 1,942 1,289 1,501 0.0 0.0   EBITDA   0.0 927 1,347 1,681 1,038 1,374 0.0 0.0   EBIT   0.0 927 1,345 1,671 1,028 2,864 0.0 0.0   Pre-tax profit (PTP)   0.0 798.3 1,095.0 1,237.3 635.1 1,618.4 0.0 0.0   Net earnings   0.0 622.5 845.6 935.7 486.9 1,237.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 798 1,095 1,237 635 1,618 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 28,651 35,932 29,212 29,463 17,319 0.0 0.0   Shareholders equity total   0.0 672 1,518 2,454 2,941 4,179 4,129 4,129   Interest-bearing liabilities   0.0 30,215 29,653 26,218 26,132 26,461 0.0 0.0   Balance sheet total (assets)   0.0 33,630 36,704 32,800 29,792 31,449 4,129 4,129   Net Debt   0.0 27,984 29,300 23,808 25,842 26,108 -4,129 -4,129     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   0.0 927 1,576 1,942 1,289 1,501 0.0 0.0   Gross profit growth   0.0% 0.0% 70.1% 23.2% -33.6% 16.4% -100.0% 0.0%   Employees   0 0 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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 33,630 36,704 32,800 29,792 31,449 4,129 4,129   Balance sheet change%   0.0% 0.0% 9.1% -10.6% -9.2% 5.6% -86.9% 0.0%   Added value   0.0 926.9 1,346.7 1,680.9 1,038.1 2,873.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 28,651 7,280 -6,730 241 -12,154 -17,319 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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% 100.0% 85.3% 86.0% 79.8% 190.8% 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% 2.8% 3.8% 4.9% 3.3% 9.4% 0.0% 0.0%   ROI %   0.0% 3.0% 4.3% 5.6% 3.6% 9.5% 0.0% 0.0%   ROE %   0.0% 92.6% 77.2% 47.1% 18.1% 34.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 2.0% 4.1% 7.5% 9.9% 13.3% 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% 3,019.1% 2,175.7% 1,416.4% 2,489.3% 1,900.4% 0.0% 0.0%   Gearing %   0.0% 4,493.1% 1,953.3% 1,068.4% 888.6% 633.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 0.8% 1.6% 1.5% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.4 0.1 0.7 0.2 0.9 0.0 0.0   Current Ratio   0.0 0.4 0.1 0.7 0.2 0.9 0.0 0.0   Cash and cash equivalent   0.0 2,230.9 353.5 2,410.4 290.3 353.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -7,934.9 -5,471.3 -1,290.8 -1,163.6 -1,156.7 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  2018 N/A 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 0 673 840 519 2,874 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 673 840 519 1,374 0 0   EBIT / employee   0 0 673 835 514 2,864 0 0   Net earnings / employee   0 0 423 468 243 1,238 0 0