Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INDUSTRI HOLDING 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.8% 0.7% 0.7% 1.0% 1.0% 0.8% 8.9% 8.9%   Credit score (0-100)   94 95 96 86 87 89 28 28   Credit rating   AA AA AA A A AA BB BB   Credit limit (kDKK)   8,992.2 10,787.9 13,580.4 9,866.8 10,942.3 15,111.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -10.0 -11.0 -11.0 -10.0 -13.0 -16.0 0.0 0.0   EBITDA   -10.0 -11.0 -11.0 -10.0 -13.0 -16.0 0.0 0.0   EBIT   -10.0 -11.0 -11.0 -10.0 -13.0 -16.0 0.0 0.0   Pre-tax profit (PTP)   15,814.0 18,801.0 30,565.0 22,750.0 19,054.0 16,612.0 0.0 0.0   Net earnings   15,840.0 18,823.0 30,595.0 22,781.0 19,147.0 16,794.0 0.0 0.0   Pre-tax profit without non-rec. items   15,814 18,801 30,565 22,750 19,054 16,612 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   102,245 117,769 144,564 161,245 175,892 188,776 4,537 4,537   Interest-bearing liabilities   21,307 22,259 23,262 15,680 16,100 16,927 0.0 0.0   Balance sheet total (assets)   123,561 140,037 167,834 176,934 192,003 205,714 4,537 4,537   Net Debt   21,304 22,259 23,262 15,680 16,100 16,927 -4,537 -4,537     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -10.0 -11.0 -11.0 -10.0 -13.0 -16.0 0.0 0.0   Gross profit growth   58.3% -10.0% 0.0% 9.1% -30.0% -23.1% 0.0% 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% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   123,561 140,037 167,834 176,934 192,003 205,714 4,537 4,537   Balance sheet change%   11.9% 13.3% 19.8% 5.4% 8.5% 7.1% -97.8% 0.0%   Added value   -10.0 -11.0 -11.0 -10.0 -13.0 -16.0 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 0 0 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 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   13.7% 14.4% 20.0% 13.3% 10.6% 8.8% 0.0% 0.0%   ROI %   13.7% 14.4% 20.0% 13.3% 10.6% 8.8% 0.0% 0.0%   ROE %   16.5% 17.1% 23.3% 14.9% 11.4% 9.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   82.7% 84.1% 86.1% 91.1% 91.6% 91.8% 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, %   -213,040.0% -202,354.5% -211,472.7% -156,800.0% -123,846.2% -105,793.8% 0.0% 0.0%   Gearing %   20.8% 18.9% 16.1% 9.7% 9.2% 9.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.8% 0.9% 1.0% 2.6% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.3 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.3 0.3 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   3.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -15,006.0 -15,255.0 -15,430.0 -15,601.0 -15,930.0 -16,575.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0