Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARK HØJER HANSEN 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.5% 1.0% 0.8% 6.3% 2.8% 9.0% 9.0%   Credit score (0-100)   83 78 87 93 36 59 26 27   Credit rating   A A A AA BBB BBB BB BB   Credit limit (kDKK)   185.9 38.0 681.3 1,120.1 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 1,546 527 -2,462 -132 -132 -132   Gross profit   -12.1 -39.0 1,387 421 -2,595 -158 0.0 0.0   EBITDA   -12.1 -39.0 1,387 421 -2,595 -158 0.0 0.0   EBIT   -12.1 -39.0 1,387 421 -2,595 -158 0.0 0.0   Pre-tax profit (PTP)   1,812.7 926.0 1,768.0 1,187.0 -3,572.0 -424.2 0.0 0.0   Net earnings   1,772.7 901.0 1,721.0 1,053.0 -3,543.0 -286.3 0.0 0.0   Pre-tax profit without non-rec. items   1,813 926 1,768 1,187 -3,572 -424 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,228 9,729 11,342 11,895 7,852 7,334 6,411 6,411   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,380 9,799 11,500 12,112 7,945 7,349 6,411 6,411   Net Debt   -2,093 -1,785 -3,174 -2,597 -3,007 -3,621 -6,411 -6,411     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 1,546 527 -2,462 -132 -132 -132   Net sales growth   0.0% 0.0% 0.0% -65.9% -567.2% -94.6% 0.0% 0.0%   Gross profit   -12.1 -39.0 1,387 421 -2,595 -158 0.0 0.0   Gross profit growth   0.0% -222.1% 0.0% -69.6% 0.0% 93.9% 0.0% 0.0%   Employees   0 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)   9,380 9,799 11,500 12,112 7,945 7,349 6,411 6,411   Balance sheet change%   0.0% 4.5% 17.4% 5.3% -34.4% -7.5% -12.8% 0.0%   Added value   -12.1 -39.0 1,387.0 421.0 -2,595.0 -158.0 0.0 0.0   Added value %   0.0% 0.0% 89.7% 79.9% 105.4% 119.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 89.7% 79.9% 105.4% 119.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 89.7% 79.9% 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 %   0.0% 0.0% 111.3% 199.8% 143.9% 216.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 111.3% 199.8% 143.9% 216.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 114.4% 225.2% 145.1% 321.4% 0.0% 0.0%   ROA %   20.4% 10.6% 16.9% 10.2% -13.9% 10.4% 0.0% 0.0%   ROI %   20.7% 10.7% 17.1% 10.4% -33.8% -5.6% 0.0% 0.0%   ROE %   19.2% 9.5% 16.3% 9.1% -35.9% -3.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   98.4% 99.3% 98.6% 98.2% 98.8% 99.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 10.2% 41.2% -3.8% -11.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -195.1% -451.6% 118.4% 2,731.5% 4,856.8% 4,856.8%   Net int. bear. debt to EBITDA, %   17,282.0% 4,576.9% -228.8% -616.9% 115.9% 2,291.9% 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% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   46.5 102.2 52.7 68.4 62.4 348.0 0.0 0.0   Current Ratio   46.5 102.2 52.7 68.4 62.4 348.0 0.0 0.0   Cash and cash equivalent   2,092.5 1,785.0 3,174.0 2,597.0 3,007.0 3,621.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 15.5 16.4 19.2 101.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 446.8% 1,402.5% -235.5% -4,042.0% -4,856.8% -4,856.8%   Net working capital   4,749.2 4,939.0 5,382.0 5,909.0 4,535.0 3,834.6 0.0 0.0   Net working capital %   0.0% 0.0% 348.1% 1,121.3% -184.2% -2,904.8% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 1,546 527 -2,462 -132 0 0   Added value / employee   0 -39 1,387 421 -2,595 -158 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -39 1,387 421 -2,595 -158 0 0   EBIT / employee   0 -39 1,387 421 -2,595 -158 0 0   Net earnings / employee   0 901 1,721 1,053 -3,543 -286 0 0