Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CH HOLDING, ESBJERG A/S 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% 0.6% 0.6%   Bankruptcy risk   2.1% 3.1% 1.8% 1.0% 1.1% 1.3% 8.2% 8.2%   Credit score (0-100)   69 58 71 86 85 78 30 30   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   0.8 0.0 5.7 713.5 570.1 142.4 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   -519 -323 -286 -309 -272 -500 0.0 0.0   EBITDA   -1,029 -323 -386 -409 -422 -1,225 0.0 0.0   EBIT   -1,029 -323 -386 -409 -426 -1,274 0.0 0.0   Pre-tax profit (PTP)   -829.2 -1,066.2 153.1 958.8 539.7 2,702.4 0.0 0.0   Net earnings   -603.2 -1,014.4 130.1 995.8 660.7 889.4 0.0 0.0   Pre-tax profit without non-rec. items   -829 -1,066 153 959 540 2,702 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   0.0 0.0 0.0 0.0 241 192 0.0 0.0   Shareholders equity total   12,410 11,342 11,417 12,356 12,959 13,790 8,049 8,049   Interest-bearing liabilities   5,006 3,792 517 0.0 871 1,433 0.0 0.0   Balance sheet total (assets)   19,128 16,659 14,039 14,411 15,273 15,647 8,049 8,049   Net Debt   2,959 2,227 -301 -1,924 -541 -140 -8,049 -8,049     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   -519 -323 -286 -309 -272 -500 0.0 0.0   Gross profit growth   46.1% 37.7% 11.6% -8.2% 11.9% -83.6% 0.0% 0.0%   Employees   2 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)   19,128 16,659 14,039 14,411 15,273 15,647 8,049 8,049   Balance sheet change%   -8.8% -12.9% -15.7% 2.7% 6.0% 2.4% -48.6% 0.0%   Added value   -1,029.0 -323.2 -385.8 -409.1 -426.3 -1,225.2 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 0 237 -98 -192 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -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 %   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 (%)   198.3% 100.0% 135.0% 132.4% 156.6% 254.9% 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 %   0.1% -5.4% 1.5% 6.8% 4.7% 38.1% 0.0% 0.0%   ROI %   0.1% -5.5% 1.5% 7.0% 4.8% 18.3% 0.0% 0.0%   ROE %   -4.7% -8.5% 1.1% 8.4% 5.2% 6.7% 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 %   64.9% 68.1% 81.3% 85.7% 84.9% 88.1% 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, %   -287.5% -689.1% 78.1% 470.4% 128.0% 11.4% 0.0% 0.0%   Gearing %   40.3% 33.4% 4.5% 0.0% 6.7% 10.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.5% 2.2% 3.2% 2.8% 37.9% 6.3% 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   2.0 1.9 7.0 30.7 8.3 4.0 0.0 0.0   Current Ratio   2.0 1.9 7.0 30.7 8.3 4.0 0.0 0.0   Cash and cash equivalent   2,047.2 1,565.3 818.5 1,924.3 1,411.5 1,572.6 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   3,663.3 2,052.8 4,954.6 7,237.9 6,157.2 3,962.5 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  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   -515 0 -386 -409 -426 -1,225 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -515 0 -386 -409 -422 -1,225 0 0   EBIT / employee   -515 0 -386 -409 -426 -1,274 0 0   Net earnings / employee   -302 0 130 996 661 889 0 0