Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLLDAN 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% 1.5% 1.5%   Bankruptcy risk   1.6% 2.2% 1.5% 1.9% 1.9% 2.2% 8.1% 7.9%   Credit score (0-100)   75 67 76 68 69 65 30 31   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   12.4 0.3 34.0 3.0 4.2 0.5 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   1,810 1,370 740 1,945 3,191 3,254 3,254 3,254   Gross profit   2,157 1,641 1,821 2,597 4,288 3,618 0.0 0.0   EBITDA   2,157 1,641 1,821 2,597 4,288 3,618 0.0 0.0   EBIT   1,681 1,165 1,202 2,135 3,857 3,042 0.0 0.0   Pre-tax profit (PTP)   1,701.6 1,211.6 1,257.6 2,164.0 3,802.5 3,101.3 0.0 0.0   Net earnings   1,724.7 1,246.2 1,143.6 2,115.1 3,676.6 3,140.7 0.0 0.0   Pre-tax profit without non-rec. items   1,702 1,212 1,258 2,164 3,802 3,101 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   1,127 651 1,177 715 1,441 866 0.0 0.0   Shareholders equity total   6,191 7,329 8,362 10,364 13,926 8,749 8,502 8,502   Interest-bearing liabilities   0.0 0.0 0.0 0.1 0.1 0.1 0.0 0.0   Balance sheet total (assets)   6,539 7,450 8,976 11,361 14,957 9,125 8,502 8,502   Net Debt   -3,109 -4,207 -4,713 -8,698 -10,654 -4,752 -8,502 -8,502     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   1,810 1,370 740 1,945 3,191 3,254 3,254 3,254   Net sales growth   16.0% -24.3% -46.0% 162.8% 64.1% 2.0% 0.0% 0.0%   Gross profit   2,157 1,641 1,821 2,597 4,288 3,618 0.0 0.0   Gross profit growth   1.4% -23.9% 10.9% 42.6% 65.1% -15.6% -100.0% 0.0%   Employees   1 1 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)   6,539 7,450 8,976 11,361 14,957 9,125 8,502 8,502   Balance sheet change%   24.9% 13.9% 20.5% 26.6% 31.7% -39.0% -6.8% 0.0%   Added value   2,156.7 1,640.9 1,820.5 2,596.8 4,319.0 3,617.5 0.0 0.0   Added value %   119.2% 119.8% 246.0% 133.5% 135.3% 111.2% 0.0% 0.0%   Investments   -952 -952 -94 -923 295 -1,150 -866 0   Net sales trend   1.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 %   119.2% 119.8% 246.0% 133.5% 134.4% 111.2% 0.0% 0.0%   EBIT %   92.9% 85.0% 162.4% 109.8% 120.9% 93.5% 0.0% 0.0%   EBIT to gross profit (%)   77.9% 71.0% 66.0% 82.2% 90.0% 84.1% 0.0% 0.0%   Net Earnings %   95.3% 91.0% 154.5% 108.7% 115.2% 96.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   121.6% 125.7% 238.2% 132.5% 128.7% 114.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   94.0% 88.4% 169.9% 111.3% 119.2% 95.3% 0.0% 0.0%   ROA %   29.1% 17.7% 15.6% 21.8% 29.5% 25.8% 0.0% 0.0%   ROI %   31.5% 18.2% 16.3% 23.5% 31.8% 27.3% 0.0% 0.0%   ROE %   32.1% 18.4% 14.6% 22.6% 30.3% 27.7% 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 %   94.7% 98.4% 93.2% 91.2% 93.1% 95.9% 100.0% 100.0%   Relative indebtedness %   15.9% 8.6% 71.2% 49.8% 29.8% 11.1% 0.0% 0.0%   Relative net indebtedness %   -155.9% -298.4% -565.6% -397.4% -304.1% -134.9% -261.3% -261.3%   Net int. bear. debt to EBITDA, %   -144.2% -256.4% -258.9% -334.9% -248.5% -131.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 136,985.9% 113,632.4% 12,060.7% 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   17.4 54.2 14.1 10.6 13.8 21.7 0.0 0.0   Current Ratio   17.4 54.2 14.1 10.6 13.8 21.7 0.0 0.0   Cash and cash equivalent   3,109.4 4,206.8 4,712.9 8,697.9 10,654.2 4,751.9 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 83.2 0.0 0.0 0.0 0.0   Current assets / Net sales %   277.4% 467.7% 1,001.2% 527.3% 411.3% 241.8% 261.3% 261.3%   Net working capital   4,733.3 6,289.5 6,881.8 9,286.8 12,175.7 7,506.1 0.0 0.0   Net working capital %   261.5% 459.1% 930.0% 477.5% 381.6% 230.7% 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   1,810 1,370 740 1,945 3,191 3,254 0 0   Added value / employee   2,157 1,641 1,821 2,597 4,319 3,618 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,157 1,641 1,821 2,597 4,288 3,618 0 0   EBIT / employee   1,681 1,165 1,202 2,135 3,857 3,042 0 0   Net earnings / employee   1,725 1,246 1,144 2,115 3,677 3,141 0 0