Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANLÆGSGARTNER HØJER 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.9% 3.9%   Bankruptcy risk   11.6% 6.8% 5.5% 5.7% 8.4% 5.5% 18.1% 18.1%   Credit score (0-100)   22 36 41 39 28 40 8 8   Credit rating   BB BBB BBB BBB BB 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)  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   416 209 419 424 464 607 0.0 0.0   EBITDA   226 -23.1 158 87.7 -68.9 292 0.0 0.0   EBIT   220 -28.2 99.7 29.1 -311 16.6 0.0 0.0   Pre-tax profit (PTP)   219.4 -42.7 44.6 45.0 -364.8 -39.7 0.0 0.0   Net earnings   170.4 -33.9 35.1 35.0 -285.1 -30.8 0.0 0.0   Pre-tax profit without non-rec. items   219 -42.7 44.6 45.0 -365 -39.7 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   16.5 11.4 528 469 1,596 1,321 0.0 0.0   Shareholders equity total   88.9 55.1 86.4 121 86.3 55.5 -95.5 -95.5   Interest-bearing liabilities   0.0 0.0 151 476 221 226 95.5 95.5   Balance sheet total (assets)   275 571 881 864 1,964 1,821 0.0 0.0   Net Debt   -44.5 -18.2 131 410 163 168 95.5 95.5     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   416 209 419 424 464 607 0.0 0.0   Gross profit growth   -2.6% -49.7% 100.2% 1.3% 9.4% 30.6% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   275 571 881 864 1,964 1,821 0 0   Balance sheet change%   -21.2% 107.4% 54.3% -1.9% 127.2% -7.3% -100.0% 0.0%   Added value   225.5 -23.1 158.4 87.7 -252.7 292.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 -10 458 -117 884 -551 -1,321 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 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 (%)   53.0% -13.5% 23.8% 6.8% -67.0% 2.7% 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 %   62.4% -6.7% 13.7% 7.9% -22.0% 0.9% 0.0% 0.0%   ROI %   109.8% -12.1% 18.5% 10.3% -29.8% 1.2% 0.0% 0.0%   ROE %   77.7% -47.1% 49.7% 33.6% -274.5% -43.5% 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 %   32.3% 9.6% 9.8% 14.0% 4.4% 3.0% -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, %   -19.7% 78.9% 82.4% 467.5% -237.0% 57.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 174.7% 392.5% 256.1% 408.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 73.1% 7.5% 15.3% 25.2% 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   1.1 1.9 0.8 0.7 0.6 0.8 0.0 0.0   Current Ratio   1.4 2.2 1.0 0.9 0.8 1.0 0.0 0.0   Cash and cash equivalent   44.5 18.2 20.5 66.4 57.7 58.6 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   67.6 232.7 13.8 -60.8 -84.7 -14.7 -47.8 -47.8   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   226 0 158 88 -253 292 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   226 0 158 88 -69 292 0 0   EBIT / employee   220 0 100 29 -311 17 0 0   Net earnings / employee   170 0 35 35 -285 -31 0 0