Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

H.H.H. 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  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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.6% 1.9% 1.9% 1.1% 1.5% 1.5% 8.0% 8.0%   Credit score (0-100)   76 72 71 82 76 75 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   26.7 4.3 5.4 503.7 59.0 58.6 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   0 0 0 0 0 0 0 0   Gross profit   -94.1 11.1 -99.2 -87.5 -28.1 9.0 0.0 0.0   EBITDA   -94.1 -150 -462 -458 -302 9.0 0.0 0.0   EBIT   -99.1 -155 -467 -463 -307 4.0 0.0 0.0   Pre-tax profit (PTP)   1,780.0 2,831.7 96.5 559.3 -1,078.1 163.9 0.0 0.0   Net earnings   1,780.0 2,753.0 69.2 559.3 -845.4 137.9 0.0 0.0   Pre-tax profit without non-rec. items   1,780 2,832 96.5 559 -1,050 164 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   7,264 8,545 10,431 10,708 10,703 9,623 0.0 0.0   Shareholders equity total   12,167 12,871 15,873 16,481 15,579 15,660 12,492 12,492   Interest-bearing liabilities   2,484 1,772 867 1,011 1,053 796 0.0 0.0   Balance sheet total (assets)   14,737 14,791 16,970 17,598 16,716 16,612 12,492 12,492   Net Debt   -1,879 -4,400 -4,120 -3,973 -2,802 -4,141 -12,492 -12,492     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   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   -94.1 11.1 -99.2 -87.5 -28.1 9.0 0.0 0.0   Gross profit growth   62.2% 0.0% 0.0% 11.9% 67.9% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 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 -160.9 -363.1 -370.2 -285.2 0.0 0.0 0.0   Balance sheet total (assets)   14,737 14,791 16,970 17,598 16,716 16,612 12,492 12,492   Balance sheet change%   4.0% 0.4% 14.7% 3.7% -5.0% -0.6% -24.8% 0.0%   Added value   -94.1 11.1 -99.2 -87.5 -17.2 9.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,646 1,276 -1,101 3,254 -10 -1,085 -6,641 -2,982   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 1.0 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 %   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 (%)   105.3% -1,397.2% 470.9% 529.0% 1,095.4% 44.4% 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 %   13.5% 19.3% 0.7% 9.5% -0.5% 3.8% 0.0% 0.0%   ROI %   13.6% 19.4% 0.7% 9.6% -0.5% 3.8% 0.0% 0.0%   ROE %   15.7% 22.0% 0.5% 3.5% -5.3% 0.9% 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 %   82.6% 87.0% 93.5% 93.7% 93.2% 94.3% 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, %   1,996.4% 2,936.2% 891.0% 868.2% 926.9% -46,056.2% 0.0% 0.0%   Gearing %   20.4% 13.8% 5.5% 6.1% 6.8% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 0.6% 1.5% 116.1% 94.0% 49.9% 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   2.1 3.2 5.2 5.5 4.4 6.4 0.0 0.0   Current Ratio   2.1 3.2 5.2 5.5 4.4 6.4 0.0 0.0   Cash and cash equivalent   4,362.8 6,172.7 4,987.1 4,984.5 3,854.8 4,937.7 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   -171.9 597.2 479.9 425.8 1,490.9 2,507.2 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 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 0 0 0 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 9 0 0   EBIT / employee   0 0 0 0 0 4 0 0   Net earnings / employee   0 0 0 0 0 138 0 0