Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Howden Forsikringsagentur 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 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   5.3% 4.7% 4.4% 0.0% 2.9% 1.0% 4.5% 4.3%   Credit score (0-100)   43 46 47 0 58 84 46 48   Credit rating   BBB BBB BBB N/A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 4,662.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   17,289 18,082 18,600 0.0 48,111 37,062 0.0 0.0   EBITDA   9,837 10,917 10,317 0.0 31,987 17,342 0.0 0.0   EBIT   9,582 10,917 10,317 0.0 31,626 13,660 0.0 0.0   Pre-tax profit (PTP)   9,561.5 10,907.9 10,299.0 0.0 30,914.0 12,880.0 0.0 0.0   Net earnings   7,437.4 8,500.8 8,035.0 0.0 24,025.0 9,779.0 0.0 0.0   Pre-tax profit without non-rec. items   9,562 10,908 10,299 0.0 30,914 12,880 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 332 519 0.0 0.0   Shareholders equity total   7,946 9,047 8,581 0.0 23,101 78,214 77,459 77,459   Interest-bearing liabilities   0.0 439 2.0 0.0 19,845 27,930 0.0 0.0   Balance sheet total (assets)   13,112 14,037 13,463 0.0 55,313 136,542 77,459 77,459   Net Debt   -6,717 -10,408 -5,889 0.0 11,592 19,720 -15,157 -15,157     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   17,289 18,082 18,600 0.0 48,111 37,062 0.0 0.0   Gross profit growth   8.6% 4.6% 2.9% -100.0% 0.0% -23.0% -100.0% 0.0%   Employees   10 0 12 0 22 29 0 0   Employee growth %   11.1% -100.0% 0.0% -100.0% 0.0% 31.8% -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)   13,112 14,037 13,463 0 55,313 136,542 77,459 77,459   Balance sheet change%   17.9% 7.1% -4.1% -100.0% 0.0% 146.9% -43.3% 0.0%   Added value   9,837.1 10,917.4 10,317.0 0.0 31,626.0 17,342.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -510 0 0 0 460 58,644 -845 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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 (%)   55.4% 60.4% 55.5% 0.0% 65.7% 36.9% 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 %   79.7% 81.0% 75.5% 0.0% 56.8% 14.6% 0.0% 0.0%   ROI %   132.7% 123.3% 112.4% 0.0% 73.0% 18.2% 0.0% 0.0%   ROE %   102.1% 100.1% 91.2% 0.0% 104.0% 19.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   60.9% 65.5% 66.1% 0.0% 41.8% 57.3% 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, %   -68.3% -95.3% -57.1% 0.0% 36.2% 113.7% 0.0% 0.0%   Gearing %   0.0% 4.9% 0.0% 0.0% 85.9% 35.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 39.8% 38.1% 0.0% 5.1% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.6 3.2 3.4 0.0 1.4 1.1 0.0 0.0   Current Ratio   2.5 3.0 3.0 0.0 1.4 1.1 0.0 0.0   Cash and cash equivalent   6,716.9 10,847.4 5,891.0 0.0 8,253.0 8,210.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   7,867.2 9,352.2 8,916.0 0.0 12,453.0 7,567.0 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 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   984 0 860 0 1,438 598 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   984 0 860 0 1,454 598 0 0   EBIT / employee   958 0 860 0 1,438 471 0 0   Net earnings / employee   744 0 670 0 1,092 337 0 0