Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hedelund Mælk 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  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 0.0% 5.1% 1.2% 1.7% 7.2% 7.2%   Credit score (0-100)   0 0 0 43 80 72 33 33   Credit rating   N/A N/A N/A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 915.6 60.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 27,703 58,814 0.0 0.0   EBITDA   0.0 0.0 0.0 43,876 5,487 34,476 0.0 0.0   EBIT   0.0 0.0 0.0 43,876 10,221 37,678 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 34,070.0 8,039.6 35,421.8 0.0 0.0   Net earnings   0.0 0.0 0.0 34,070.0 5,646.7 27,778.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 43,876 8,040 35,422 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 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 60,646 66,662 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 34,110 29,757 57,535 57,495 57,495   Interest-bearing liabilities   0.0 0.0 0.0 0.0 29,193 35,934 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 76,302 89,509 103,301 57,495 57,495   Net Debt   0.0 0.0 0.0 0.0 29,183 35,924 -57,495 -57,495     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 0.0 0.0 0.0 27,703 58,814 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 112.3% -100.0% 0.0%   Employees   0 0 0 0 40 44 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 10.0% -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 0 0 76,302 89,509 103,301 57,495 57,495   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 17.3% 15.4% -44.3% 0.0%   Added value   0.0 0.0 0.0 43,876.0 10,220.6 39,671.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 59,014 4,022 -66,662 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 0.0% 0.0% 0.0% 36.9% 64.1% 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% 0.0% 0.0% 57.5% 12.4% 39.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 57.5% 15.0% 47.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 99.9% 17.7% 63.6% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 100.0% 33.2% 55.7% 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% 0.0% 0.0% 0.0% 531.9% 104.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 98.1% 62.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 15.2% 7.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.2 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 10.0 10.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 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)   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 0.0 0.0 0.0 -18,323.9 -7,974.8 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  2019 N/A 2020 N/A 2021 N/A 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 0 256 902 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 137 784 0 0   EBIT / employee   0 0 0 0 256 856 0 0   Net earnings / employee   0 0 0 0 141 631 0 0