Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ESBEN HARDER 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   1.5% 1.5% 1.5% 2.1% 1.3% 1.7% 11.3% 11.1%   Credit score (0-100)   78 76 75 67 78 73 21 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   9.7 7.4 8.5 0.2 32.3 2.4 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   157 165 140 259 339 154 154 154   Gross profit   146 154 129 246 325 137 0.0 0.0   EBITDA   146 154 129 246 325 137 0.0 0.0   EBIT   146 154 129 246 325 137 0.0 0.0   Pre-tax profit (PTP)   453.7 342.8 452.2 -308.3 499.0 405.9 0.0 0.0   Net earnings   388.4 302.7 383.0 -184.3 463.4 349.8 0.0 0.0   Pre-tax profit without non-rec. items   454 343 452 -308 499 406 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   1,870 2,062 2,332 2,033 2,379 2,607 2,267 2,267   Interest-bearing liabilities   663 651 658 576 451 214 0.0 0.0   Balance sheet total (assets)   2,613 2,770 3,063 2,637 2,876 2,922 2,267 2,267   Net Debt   -1,533 -1,632 -1,935 -1,447 -1,826 -2,298 -2,267 -2,267     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   157 165 140 259 339 154 154 154   Net sales growth   -47.0% 5.4% -15.3% 84.8% 30.7% -54.4% 0.0% 0.0%   Gross profit   146 154 129 246 325 137 0.0 0.0   Gross profit growth   -48.8% 5.0% -16.3% 90.9% 32.1% -57.7% -100.0% 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% -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)   2,613 2,770 3,063 2,637 2,876 2,922 2,267 2,267   Balance sheet change%   14.1% 6.0% 10.6% -13.9% 9.1% 1.6% -22.4% 0.0%   Added value   146.5 153.7 128.7 245.7 324.7 137.2 0.0 0.0   Added value %   93.3% 92.9% 91.8% 94.8% 95.9% 88.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 %   93.3% 92.9% 91.8% 94.8% 95.9% 88.9% 0.0% 0.0%   EBIT %   93.3% 92.9% 91.8% 94.8% 95.9% 88.9% 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 %   247.4% 182.9% 273.2% -71.1% 136.8% 226.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   247.4% 182.9% 273.2% -71.1% 136.8% 226.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   288.9% 207.2% 322.5% -119.0% 147.4% 263.1% 0.0% 0.0%   ROA %   19.9% 19.0% 18.1% 11.8% 19.4% 14.9% 0.0% 0.0%   ROI %   20.3% 19.5% 18.5% 12.0% 19.7% 15.3% 0.0% 0.0%   ROE %   22.5% 15.4% 17.4% -8.4% 21.0% 14.0% 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 %   71.6% 74.4% 76.1% 77.1% 82.7% 89.2% 100.0% 100.0%   Relative indebtedness %   473.0% 428.3% 521.5% 233.1% 146.9% 204.7% 0.0% 0.0%   Relative net indebtedness %   -925.2% -951.8% -1,328.0% -547.4% -525.5% -1,423.2% -1,469.3% -1,469.3%   Net int. bear. debt to EBITDA, %   -1,046.4% -1,061.4% -1,503.3% -588.8% -562.4% -1,674.5% 0.0% 0.0%   Gearing %   35.4% 31.6% 28.2% 28.3% 19.0% 8.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 25.8% 11.5% 104.3% 6.9% 7.9% 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   3.0 3.3 3.6 3.6 4.8 8.1 0.0 0.0   Current Ratio   3.0 3.3 3.6 3.6 4.8 8.1 0.0 0.0   Cash and cash equivalent   2,195.7 2,283.2 2,592.7 2,022.4 2,277.0 2,511.3 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)   311.7 281.0 286.0 327.5 314.3 316.8 0.0 0.0   Current assets / Net sales %   1,424.9% 1,408.3% 1,877.6% 848.1% 700.8% 1,662.4% 1,469.3% 1,469.3%   Net working capital   -575.9 -630.6 -681.6 -353.6 -281.0 -201.8 0.0 0.0   Net working capital %   -366.7% -381.1% -486.2% -136.5% -83.0% -130.8% 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 1,028 0 0   Added value / employee   0 0 0 0 0 915 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 915 0 0   EBIT / employee   0 0 0 0 0 915 0 0   Net earnings / employee   0 0 0 0 0 2,332 0 0