Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HESSELDAHL AGENTUR 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   4.0% 3.4% 5.2% 2.8% 4.0% 8.7% 14.5% 14.2%   Credit score (0-100)   51 55 42 57 49 27 15 15   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,752 1,763 2,182 1,842 1,828 992 0.0 0.0   EBITDA   327 566 864 672 542 -142 0.0 0.0   EBIT   289 544 842 636 520 -208 0.0 0.0   Pre-tax profit (PTP)   304.1 551.2 837.9 631.5 519.7 -204.2 0.0 0.0   Net earnings   228.5 428.0 640.1 497.7 396.2 -184.3 0.0 0.0   Pre-tax profit without non-rec. items   304 551 838 632 520 -204 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   73.8 21.9 0.0 87.5 65.6 0.0 0.0 0.0   Shareholders equity total   847 1,047 1,287 1,145 1,044 480 355 355   Interest-bearing liabilities   9.6 0.0 0.0 1.5 2.8 4.7 0.0 0.0   Balance sheet total (assets)   1,659 1,542 1,747 1,411 1,348 649 355 355   Net Debt   -336 -427 -859 -620 -385 -38.6 -355 -355     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,752 1,763 2,182 1,842 1,828 992 0.0 0.0   Gross profit growth   -10.4% 0.6% 23.7% -15.6% -0.8% -45.8% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   1,659 1,542 1,747 1,411 1,348 649 355 355   Balance sheet change%   -18.3% -7.1% 13.3% -19.3% -4.4% -51.9% -45.3% 0.0%   Added value   326.6 566.0 863.8 672.3 556.6 -142.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -201 -74 -44 51 -44 -131 0 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   16.5% 30.9% 38.6% 34.5% 28.5% -21.0% 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 %   17.0% 35.0% 51.8% 41.0% 38.4% -19.6% 0.0% 0.0%   ROI %   27.4% 58.1% 72.9% 53.2% 48.2% -25.6% 0.0% 0.0%   ROE %   22.1% 45.2% 54.8% 40.9% 36.2% -24.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   51.1% 67.9% 73.7% 81.2% 77.5% 74.0% 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, %   -102.9% -75.4% -99.5% -92.3% -71.0% 27.1% 0.0% 0.0%   Gearing %   1.1% 0.0% 0.0% 0.1% 0.3% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 172.3% 0.0% 2,203.3% 448.2% 215.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.0 4.0 6.3 8.3 6.0 3.8 0.0 0.0   Current Ratio   2.1 4.0 6.4 8.4 6.2 3.8 0.0 0.0   Cash and cash equivalent   345.8 426.6 859.2 621.9 387.7 43.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   838.5 1,139.8 1,474.8 1,165.5 1,076.0 480.1 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -71 0 0   EBIT / employee   0 0 0 0 0 -104 0 0   Net earnings / employee   0 0 0 0 0 -92 0 0