Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GERT HULEVAD HOLDING 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  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   6.8% 7.2% 5.9% 4.5% 2.4% 3.4% 23.6% 23.6%   Credit score (0-100)   37 34 38 46 63 54 4 4   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   87 102 212 176 0 0 0 0   Gross profit   84.6 97.1 207 170 -4.8 -4.4 0.0 0.0   EBITDA   84.6 97.1 207 170 -4.8 -4.4 0.0 0.0   EBIT   84.6 97.1 207 170 -4.8 -4.4 0.0 0.0   Pre-tax profit (PTP)   83.7 95.9 205.9 168.1 290.3 139.4 0.0 0.0   Net earnings   83.7 95.9 205.9 168.1 290.3 139.4 0.0 0.0   Pre-tax profit without non-rec. items   83.7 95.9 206 168 290 139 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   337 323 429 497 687 727 0.9 0.9   Interest-bearing liabilities   5.0 5.2 5.8 6.0 6.0 1.3 0.0 0.0   Balance sheet total (assets)   344 331 438 508 698 733 0.9 0.9   Net Debt   -73.8 -33.2 -27.4 -122 -191 -91.1 -0.9 -0.9     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   87 102 212 176 0 0 0 0   Net sales growth   -27.7% 17.3% 106.8% -17.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   84.6 97.1 207 170 -4.8 -4.4 0.0 0.0   Gross profit growth   -28.7% 14.8% 113.5% -18.3% 0.0% 9.1% 0.0% 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)   344 331 438 508 698 733 1 1   Balance sheet change%   -4.4% -3.8% 32.2% 16.1% 37.5% 5.0% -99.9% 0.0%   Added value   84.6 97.1 207.4 169.5 -4.8 -4.4 0.0 0.0   Added value %   97.0% 94.9% 97.9% 96.4% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 -2.0 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 %   97.0% 94.9% 97.9% 96.4% 0.0% 0.0% 0.0% 0.0%   EBIT %   97.0% 94.9% 97.9% 96.4% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   95.9% 93.7% 97.2% 95.6% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   95.9% 93.7% 97.2% 95.6% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   95.9% 93.7% 97.2% 95.6% 0.0% 0.0% 0.0% 0.0%   ROA %   24.0% 28.8% 54.0% 35.9% 48.2% 19.6% 0.0% 0.0%   ROI %   24.1% 29.0% 54.4% 36.2% 48.6% 19.7% 0.0% 0.0%   ROE %   24.2% 29.1% 54.8% 36.3% 49.0% 19.7% 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 %   98.1% 97.5% 98.0% 97.8% 98.4% 99.1% 100.0% 100.0%   Relative indebtedness %   7.5% 8.0% 4.2% 6.3% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -82.8% -29.5% -11.5% -66.3% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -87.2% -34.2% -13.2% -71.8% 3,976.6% 2,081.7% 0.0% 0.0%   Gearing %   1.5% 1.6% 1.4% 1.2% 0.9% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.3% 24.0% 26.5% 23.5% 7.1% 18.8% 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   12.0 4.7 3.8 11.6 17.9 14.7 0.0 0.0   Current Ratio   12.0 4.7 3.8 11.6 17.9 14.7 0.0 0.0   Cash and cash equivalent   78.8 38.4 33.2 127.6 197.4 92.3 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)   208.6 208.6 250.3 286.3 0.0 0.0 0.0 0.0   Current assets / Net sales %   90.3% 37.5% 15.7% 72.6% 0.0% 0.0% 0.0% 0.0%   Net working capital   72.3 30.2 24.4 116.6 186.4 86.0 0.0 0.0   Net working capital %   82.8% 29.5% 11.5% 66.3% 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