Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M. HØJVIG HOLDING 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.6% 1.4% 1.4% 1.3% 1.2% 7.8% 7.8%   Credit score (0-100)   82 74 76 78 78 82 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   119.1 17.3 69.8 128.3 227.3 559.9 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   0 0 0 0 0 0 0 0   Gross profit   1,115 1,142 1,164 1,163 788 971 0.0 0.0   EBITDA   1,115 1,142 1,164 1,163 366 206 0.0 0.0   EBIT   906 934 956 954 157 -3.0 0.0 0.0   Pre-tax profit (PTP)   1,146.9 1,757.6 3,321.6 1,877.5 8,394.8 2,269.6 0.0 0.0   Net earnings   991.5 1,608.7 2,944.1 1,924.7 7,690.9 1,705.1 0.0 0.0   Pre-tax profit without non-rec. items   1,147 1,758 3,322 1,877 8,395 2,270 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   8,293 8,084 7,876 7,667 7,459 7,250 0.0 0.0   Shareholders equity total   7,205 8,704 11,535 13,345 20,918 22,501 22,241 22,241   Interest-bearing liabilities   5,513 4,473 5,112 3,500 3,618 1,158 0.0 0.0   Balance sheet total (assets)   13,864 14,379 18,660 18,659 25,599 24,517 22,241 22,241   Net Debt   5,494 3,773 -127 -5,021 -12,173 -14,195 -22,241 -22,241     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   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   1,115 1,142 1,164 1,163 788 971 0.0 0.0   Gross profit growth   1.9% 2.5% 1.9% -0.1% -32.3% 23.3% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   13,864 14,379 18,660 18,659 25,599 24,517 22,241 22,241   Balance sheet change%   -2.9% 3.7% 29.8% -0.0% 37.2% -4.2% -9.3% 0.0%   Added value   1,115.0 1,142.5 1,164.5 1,163.0 365.9 205.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -417 -417 -417 -417 -417 -417 -7,250 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  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 %   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 (%)   81.3% 81.7% 82.1% 82.1% 20.0% -0.3% 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 %   9.9% 14.4% 21.2% 17.1% 38.5% 9.4% 0.0% 0.0%   ROI %   10.7% 15.3% 23.1% 18.7% 40.5% 9.7% 0.0% 0.0%   ROE %   14.7% 20.2% 29.1% 15.5% 44.9% 7.9% 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 %   52.0% 60.5% 61.8% 71.5% 82.0% 92.1% 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, %   492.7% 330.3% -10.9% -431.8% -3,326.9% -6,907.3% 0.0% 0.0%   Gearing %   76.5% 51.4% 44.3% 26.2% 17.3% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 5.4% 3.8% 30.3% 3.3% 4.0% 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   1.5 1.4 2.3 6.2 20.9 9.8 0.0 0.0   Current Ratio   1.5 1.4 2.3 6.2 18.7 9.3 0.0 0.0   Cash and cash equivalent   19.0 700.0 5,238.6 8,521.2 15,790.9 15,353.0 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)   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   490.5 362.1 -1,971.3 571.2 143.2 2,034.1 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  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 0 0 0   Added value / employee   0 0 0 0 366 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 366 206 0 0   EBIT / employee   0 0 0 0 157 -3 0 0   Net earnings / employee   0 0 0 0 7,691 1,705 0 0